investorscraft@gmail.com

Intrinsic ValueVoyageurs du Monde S.A. (ALVDM.PA)

Previous Close158.00
Intrinsic Value
Upside potential
Previous Close
158.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Voyageurs du Monde SA is a specialized travel agency operating in France and internationally, focusing on high-end, personalized travel experiences. The company caters to discerning travelers seeking bespoke itineraries, including honeymoons, family holidays, and adventure trips to premium destinations such as Japan, Italy, and South Africa. Its revenue model is built on service fees and commissions from curated travel packages, leveraging deep destination expertise and strong supplier relationships. Voyageurs du Monde differentiates itself through customization, targeting affluent clients who value exclusivity and tailored experiences over mass-market offerings. The company also serves corporate clients with business travel solutions, though this remains a smaller segment. As a subsidiary of Avantage SA, it benefits from group synergies while maintaining operational independence. The travel services sector is highly competitive, but Voyageurs du Monde holds a niche position in the luxury segment, where demand remains resilient despite economic cycles. Its focus on experiential travel aligns with growing consumer preferences for unique, immersive journeys over traditional tourism.

Revenue Profitability And Efficiency

Voyageurs du Monde reported revenue of €735.3 million in FY 2024, with net income of €47.5 million, reflecting a net margin of approximately 6.5%. The company generated €62.7 million in operating cash flow, demonstrating solid conversion of earnings into cash. Capital expenditures of €17.4 million suggest disciplined reinvestment, likely in digital platforms and service enhancements to maintain its premium positioning.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €13.83 underscores its earnings power in the luxury travel niche. With a market cap of €705 million, the business trades at a P/E multiple that reflects investor confidence in its ability to sustain profitability. The absence of dividends indicates a focus on retaining earnings for growth or strategic initiatives.

Balance Sheet And Financial Health

Voyageurs du Monde maintains a robust balance sheet, with €148.5 million in cash and equivalents against €81.9 million in total debt, providing ample liquidity. The low leverage ratio suggests financial flexibility, which is critical in the cyclical travel industry. The company’s ability to fund operations without excessive debt is a key strength.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on high-margin personalized travel aligns with post-pandemic demand for premium experiences. Its dividend policy is conservative, with no dividends paid in FY 2024, likely to prioritize reinvestment or buffer against sector volatility. The lack of payouts may appeal to growth-oriented investors.

Valuation And Market Expectations

The market capitalization of €705 million implies investors value Voyageurs du Monde’s niche positioning and profitability. A beta of 1.47 indicates higher volatility than the broader market, typical for travel stocks. The valuation likely factors in resilience in luxury travel demand but also sector risks like economic downturns or geopolitical disruptions.

Strategic Advantages And Outlook

Voyageurs du Monde’s key advantages include its luxury focus, strong brand equity, and operational agility. The outlook hinges on sustained demand for high-end travel, though macroeconomic headwinds could pressure discretionary spending. Its capital-light model and healthy balance sheet position it to navigate challenges while capturing growth in experiential tourism.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount