investorscraft@gmail.com

Intrinsic ValueAmundi S.A. (AMUN.PA)

Previous Close74.95
Intrinsic Value
Upside potential
Previous Close
74.95

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

Amundi S.A. is a leading European asset manager with a diversified revenue model anchored in retail and institutional client segments. The firm leverages exclusive distribution agreements with Crédit Agricole and Société Générale in France, while expanding internationally through partnerships and joint ventures. Its product suite spans active and passive strategies, ESG solutions, and tailored mandates for pensions, insurers, and corporates, supported by a global footprint across 30 countries. Amundi’s scale and multi-channel distribution reinforce its top-three European market position, though fee pressure and passive shift remain sector headwinds. The firm differentiates through its parent-bank synergies, industrial partnerships, and technology-driven efficiency gains in a consolidating industry.

Revenue Profitability And Efficiency

Amundi reported €3.5B in revenue for the latest fiscal year, with net income of €1.31B, reflecting a robust 37.3% net margin. The absence of disclosed operating cash flow and capex data limits visibility into working capital efficiency, but the firm’s asset-light model typically supports high cash conversion. Fee-based revenue dominates, aligning with industry norms for asset managers.

Earnings Power And Capital Efficiency

Diluted EPS of €6.37 underscores strong earnings power, supported by €136.9M in cash reserves against €2.36B total debt. The firm’s leverage appears manageable given recurring fee income, though interest coverage metrics are undisclosed. Capital efficiency benefits from scalable platforms and shared infrastructure with Crédit Agricole.

Balance Sheet And Financial Health

Amundi maintains a solid liquidity position with €1.37B in cash against €2.36B debt, suggesting prudent balance sheet management. The debt level is moderate relative to its €14.7B market cap, with no immediate refinancing risks evident. Regulatory capital ratios for asset managers are less critical than for banks, but the firm’s parent backing provides additional stability.

Growth Trends And Dividend Policy

The €4.10 dividend per share implies a payout ratio near 64%, balancing shareholder returns with growth reinvestment. International expansion and ESG product development are key growth drivers, though AUM fluctuations may impact fee income. The firm’s joint ventures in Asia and partnerships like the Sabadell deal signal targeted growth beyond core European markets.

Valuation And Market Expectations

At a €14.7B market cap, Amundi trades at ~11x net income, aligning with European asset manager peers. The 1.14 beta indicates moderate sensitivity to market cycles, reflecting its diversified AUM base. Investors likely price in mid-single-digit organic growth, with M&A potential as a upside catalyst in a fragmented industry.

Strategic Advantages And Outlook

Amundi’s Crédit Agricole affiliation provides sticky distribution and cost advantages, while its ESG integration addresses regulatory and client demand shifts. Market volatility and fee compression remain risks, but its scale, multi-channel reach, and technology investments position it to capture consolidation opportunities. The firm’s 2024 outlook hinges on sustaining net inflows and margin discipline amid competitive pressures.

Sources

Company description, market data, and financials sourced from publicly available disclosures and Euronext Paris filings.

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