investorscraft@gmail.com

Intrinsic ValueJCDecaux SE (DEC.PA)

Previous Close16.67
Intrinsic Value
Upside potential
Previous Close
16.67

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

JCDecaux SE is a global leader in outdoor advertising, operating across three core segments: Street Furniture, Transport, and Billboard. The company specializes in high-traffic urban environments, leveraging its expertise in street furniture advertising, transit media, and large-format billboards. Its diversified portfolio includes contracts with municipalities, transport authorities, and private property owners, ensuring steady revenue streams from long-term partnerships. JCDecaux holds a dominant position in Europe and maintains a strong presence in Asia and the Americas, competing with global peers like Clear Channel and Outfront Media. The company’s vertically integrated model—combining design, installation, and maintenance—enhances cost efficiency and client retention. Its focus on digital transformation, including programmatic ad buying and dynamic displays, positions it well in the evolving media landscape. With a reputation for innovation and sustainability, JCDecaux is a preferred partner for brands seeking impactful out-of-home advertising solutions.

Revenue Profitability And Efficiency

In FY 2023, JCDecaux reported revenue of €3.63 billion, reflecting recovery in advertising demand post-pandemic. Net income stood at €258.9 million, with diluted EPS of €1.21, indicating improved profitability. Operating cash flow was robust at €1.13 billion, supported by disciplined cost management. Capital expenditures of €319 million were directed toward digital upgrades and market expansion, aligning with long-term growth strategies.

Earnings Power And Capital Efficiency

The company’s operating cash flow underscores its ability to convert revenue into cash efficiently, with a healthy margin relative to peers. Debt levels remain elevated (€4.45 billion), but strong cash reserves (€1.26 billion) provide liquidity. JCDecaux’s capital allocation prioritizes reinvestment in high-return projects, such as digital billboards and transit ads, while maintaining shareholder returns via dividends.

Balance Sheet And Financial Health

JCDecaux’s balance sheet shows €1.26 billion in cash against €4.45 billion in total debt, reflecting leverage common in capital-intensive industries. However, its stable cash flow generation and long-term contracts mitigate refinancing risks. The company’s asset-light partnerships with municipalities and transport operators reduce fixed-cost burdens, enhancing financial flexibility.

Growth Trends And Dividend Policy

Revenue growth is tied to global ad spend recovery and digital adoption. JCDecaux’s dividend of €0.55 per share signals confidence in sustained cash flow, though payout ratios remain conservative to fund expansion. Emerging markets and digital out-of-home (DOOH) investments are key growth drivers, offsetting cyclical ad demand volatility.

Valuation And Market Expectations

With a market cap of €3.29 billion and a beta of 1.53, JCDecaux trades with higher volatility than the broader market, reflecting sector cyclicality. Investors likely price in a rebound in ad spend and margin expansion from digital upgrades, though macroeconomic risks persist.

Strategic Advantages And Outlook

JCDecaux’s scale, long-term contracts, and digital pivot provide competitive moats. Sustainability initiatives, like solar-powered billboards, align with regulatory trends. Near-term challenges include interest rate pressures, but leadership in transit and street furniture ads positions the company for steady recovery.

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