investorscraft@gmail.com

Intrinsic ValueCorticeira Amorim, S.G.P.S., S.A. (CORU.L)

Previous Close£70.97
Intrinsic Value
Upside potential
Previous Close
£70.97

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Corticeira Amorim operates in the asset management sector within financial services, focusing on structured financial products that provide investors with predefined entitlements. The company’s core revenue model is built around designing and managing these specialized investment vehicles, which cater to institutional and retail clients seeking tailored risk-return profiles. Its market position is reinforced by expertise in structuring complex financial instruments, though it operates in a niche segment with competition from larger diversified asset managers. The firm’s ability to innovate within regulatory constraints and deliver consistent performance underpins its reputation in the European market, where it maintains a selective but loyal client base. While not a dominant player, its specialization allows it to carve out a defensible position in structured finance.

Revenue Profitability And Efficiency

In FY 2023, Corticeira Amorim reported revenue of $985.5 million, with net income of $88.9 million, reflecting a net margin of approximately 9%. Operating cash flow stood at $26.3 million, though capital expenditures of -$95.2 million suggest significant reinvestment. The diluted EPS of $0.67 indicates moderate earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its structured product offerings, though the modest EPS suggests limited scalability. Capital efficiency appears constrained by high capex relative to operating cash flow, indicating a focus on long-term asset development rather than short-term profitability.

Balance Sheet And Financial Health

Corticeira Amorim maintains a conservative balance sheet with $73.4 million in cash and equivalents against $314.2 million in total debt. The debt level is manageable given its market cap, but the low cash flow coverage of capex could pressure liquidity if revenue growth slows.

Growth Trends And Dividend Policy

The firm’s growth trajectory is unclear due to sparse disclosures, but its $0.09 dividend per share implies a yield-focused approach. The payout ratio appears sustainable, though reinvestment needs may limit dividend growth.

Valuation And Market Expectations

With a market cap of $10.0 billion and a beta of 0.26, the stock is priced as a low-volatility asset. The valuation likely reflects its niche positioning and steady but unspectacular earnings.

Strategic Advantages And Outlook

Corticeira Amorim’s specialization in structured products provides differentiation, but its narrow focus limits upside. The outlook hinges on regulatory tailwinds and demand for customized financial solutions, though competition from larger asset managers remains a risk.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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