investorscraft@gmail.com

Intrinsic ValueAntin Infrastructure Partners S.A. (ANTIN.PA)

Previous Close10.40
Intrinsic Value
Upside potential
Previous Close
10.40

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

Antin Infrastructure Partners S.A. is a specialized private equity firm focused on infrastructure investments across Europe, targeting sectors such as transport, energy, environment, and telecommunications. The firm avoids projects with high technological or commercial risk, instead prioritizing stable, long-term assets like toll roads, airports, gas storage, and water infrastructure. Its investment strategy centers on equity stakes ranging from €200 million to €700 million, often through consortiums, with board representation to ensure governance. Antin’s diversified portfolio spans critical infrastructure assets, providing essential services that benefit from regulatory support and predictable cash flows. The firm’s market position is strengthened by its selective approach, targeting non-listed companies in continental Europe and the UK, where it leverages deep sector expertise to identify undervalued or underdeveloped assets. By focusing on mature infrastructure with low counterparty risk, Antin differentiates itself from competitors who may engage in higher-risk development projects. Its presence in key financial hubs like Paris, London, and New York enhances its deal-sourcing capabilities and investor relations.

Revenue Profitability And Efficiency

In its latest fiscal year, Antin reported revenue of €318.4 million and net income of €132.1 million, reflecting a robust net margin of approximately 41.5%. The firm’s diluted EPS stood at €0.74, supported by efficient capital deployment and disciplined cost management. Operating cash flow of €125.6 million underscores its ability to generate liquidity from core operations, while modest capital expenditures of €5.6 million indicate a lean operational model.

Earnings Power And Capital Efficiency

Antin’s earnings power is driven by its focus on infrastructure assets with stable, long-term cash flows, minimizing volatility. The firm’s capital efficiency is evident in its ability to generate substantial net income relative to its revenue base. With €388.9 million in cash and equivalents, Antin maintains ample liquidity for new investments or shareholder returns, while its total debt of €77.2 million reflects a conservative leverage profile.

Balance Sheet And Financial Health

Antin’s balance sheet is characterized by strong liquidity, with cash and equivalents covering its total debt nearly five times over. The firm’s low debt-to-equity ratio highlights its financial prudence, ensuring flexibility to capitalize on investment opportunities. Its financial health is further reinforced by consistent operating cash flow generation and a disciplined approach to capital allocation.

Growth Trends And Dividend Policy

Antin’s growth is tied to the expanding demand for infrastructure investment in Europe, particularly in renewable energy and digital infrastructure. The firm’s dividend policy is shareholder-friendly, with a dividend per share of €0.73, reflecting a payout ratio aligned with its earnings stability. Future growth may hinge on its ability to identify accretive acquisitions in a competitive market.

Valuation And Market Expectations

With a market capitalization of approximately €1.83 billion, Antin trades at a premium reflective of its niche expertise and stable cash flows. The firm’s beta of 1.49 suggests higher volatility relative to the market, likely due to its sector concentration. Investors appear to value its disciplined investment approach and exposure to essential infrastructure assets.

Strategic Advantages And Outlook

Antin’s strategic advantages include its sector specialization, conservative risk management, and geographic focus on Europe’s infrastructure gap. The outlook remains positive, supported by regulatory tailwinds and increasing institutional demand for infrastructure assets. However, competition for high-quality assets and macroeconomic uncertainties could pose challenges to future returns.

Sources

Company description, financial data from disclosed filings, and market data from EURONEXT.

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