investorscraft@gmail.com

Intrinsic ValueCanal+ S.A. (CAN.L)

Previous Close£317.00
Intrinsic Value
Upside potential
Previous Close
£317.00

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

Canal+ SA operates as a diversified media and broadcasting company with a strong presence in Europe, Africa, and Asia. Its core revenue model is built on subscription-based television services, advertising-supported free-to-air (FTA) TV, and ancillary services such as telecommunication and performance venues. The company’s Europe segment dominates its operations, leveraging its foothold in France and adjacent territories, while its Africa and Asia segment capitalizes on emerging markets with growing demand for digital content. Canal+ differentiates itself through a vertically integrated approach, combining content production, distribution, and streaming services under one umbrella. This allows the company to control costs while maximizing reach across diverse geographies. Despite operating in a highly competitive sector dominated by global streaming giants, Canal+ maintains relevance through localized content and strategic partnerships. Its market position is further reinforced by its ability to adapt to regional preferences, particularly in Sub-Saharan Africa and Southeast Asia, where pay-TV penetration remains lower than in mature markets. The company’s dual focus on subscription and advertising revenue provides resilience against market volatility, though it faces challenges from cord-cutting trends in Europe.

Revenue Profitability And Efficiency

Canal+ reported revenue of £6.45 billion for FY 2024, reflecting its broad operational footprint. However, net income stood at a loss of £147 million, indicating margin pressures, likely due to high content costs and competitive pricing in key markets. Operating cash flow of £413 million suggests reasonable operational efficiency, though capital expenditures of £282 million highlight ongoing investments in content and infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -£0.15 underscores earnings challenges, likely tied to expansion costs in Africa and Asia. Free cash flow, estimated at £131 million after accounting for capex, indicates moderate capital efficiency. Canal+’s ability to monetize its content library and streaming services will be critical to improving profitability in the medium term.

Balance Sheet And Financial Health

Canal+ maintains a balanced but leveraged financial position, with £376 million in cash against £951 million in total debt. The debt load is manageable given its cash flow generation, but refinancing risks could arise if profitability does not improve. The company’s liquidity position appears adequate to support near-term obligations and strategic initiatives.

Growth Trends And Dividend Policy

Growth is driven by expansion in Africa and Asia, though European markets face stagnation. The company pays a dividend of £2 per share, signaling confidence in cash flow stability despite net losses. Future dividend sustainability will depend on improving operational performance and reducing reliance on debt.

Valuation And Market Expectations

With a market cap of approximately £2.01 billion, Canal+ trades at a discount to peers, reflecting its profitability challenges. The negative beta of -1.53 suggests low correlation with broader markets, possibly due to its niche positioning. Investors likely await clearer signs of turnaround in earnings before rerating the stock.

Strategic Advantages And Outlook

Canal+ benefits from regional expertise and a hybrid revenue model, but its outlook hinges on executing its growth strategy in emerging markets while containing costs. Success in scaling its streaming offerings and leveraging local content partnerships could drive long-term value, though near-term headwinds persist.

Sources

Company filings, London Stock Exchange 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