investorscraft@gmail.com

Intrinsic ValueAvolta AG (AVOL.SW)

Previous CloseCHF47.30
Intrinsic Value
Upside potential
Previous Close
CHF47.30

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

Avolta AG is a global leader in travel retail, operating under well-known brands such as Dufry, World Duty Free, and Hudson. The company specializes in duty-free and duty-paid retail across airports, cruise lines, seaports, and tourist hubs, offering a diverse product range including perfumes, cosmetics, fashion, electronics, and food. Its extensive geographic footprint and multi-brand strategy position it as a dominant player in the travel retail sector, catering to both leisure and business travelers. Avolta’s revenue model is driven by high-traffic locations, brand partnerships, and a mix of owned and franchised stores, ensuring resilience against regional economic fluctuations. The company’s recent rebranding from Dufry to Avolta reflects its strategic evolution, emphasizing growth through digital integration and enhanced customer experiences. With a strong presence in key travel hubs, Avolta benefits from global tourism trends, though it remains exposed to macroeconomic volatility and shifts in consumer spending patterns.

Revenue Profitability And Efficiency

Avolta reported revenue of CHF 13.7 billion in FY 2023, with net income of CHF 103 million, reflecting a recovery in global travel post-pandemic. The company’s operating cash flow of CHF 2.6 billion underscores its ability to generate liquidity, while capital expenditures of CHF -434 million indicate disciplined reinvestment. Despite high leverage, Avolta maintains operational efficiency through its diversified retail footprint and cost management initiatives.

Earnings Power And Capital Efficiency

Avolta’s diluted EPS of CHF 0.69 highlights its earnings potential, though margins remain pressured by debt servicing costs. The company’s capital efficiency is supported by its asset-light model, leveraging high-traffic locations and brand collaborations. However, its elevated total debt of CHF 11.9 billion necessitates careful balance sheet management to sustain profitability.

Balance Sheet And Financial Health

Avolta’s financial health is marked by CHF 756 million in cash and equivalents, providing liquidity against its CHF 11.9 billion total debt. The high leverage ratio reflects aggressive expansion and pandemic-related challenges, but strong operating cash flow mitigates near-term refinancing risks. The company’s ability to service debt will depend on sustained travel recovery and cost controls.

Growth Trends And Dividend Policy

Avolta’s growth is tied to global travel demand, with recovery trends supporting revenue expansion. The company pays a dividend of CHF 1 per share, signaling confidence in cash flow stability. Future growth may hinge on digital transformation and strategic acquisitions, though dividend sustainability will require continued deleveraging.

Valuation And Market Expectations

With a market cap of CHF 6.3 billion and a beta of 1.36, Avolta is viewed as a cyclical play on travel recovery. Investors expect margin improvement as debt is refinanced and operational efficiencies take hold, though valuation remains sensitive to macroeconomic headwinds.

Strategic Advantages And Outlook

Avolta’s strategic advantages include its global footprint, brand diversity, and high-traffic locations. The outlook is cautiously optimistic, with growth driven by travel normalization and digital initiatives. However, geopolitical risks and consumer spending shifts remain key challenges.

Sources

Company filings, Bloomberg

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