investorscraft@gmail.com

Intrinsic ValueVinci S.A. (DG.PA)

Previous Close121.15
Intrinsic Value
Upside potential
Previous Close
121.15

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

Vinci SA is a diversified industrial conglomerate operating primarily in concessions, energy, and construction sectors, with a strong presence in France and international markets. The company's concessions segment manages a vast network of motorways, airports, and stadiums, leveraging long-term contracts for stable cash flows. Its energy division provides engineering, procurement, and construction services, including renewable energy projects, while the construction segment focuses on infrastructure, buildings, and civil engineering, supported by specialized technical expertise. Vinci's integrated model combines asset ownership with service provision, reinforcing its leadership in European infrastructure. The company's global footprint spans over 100 countries, with significant operations in North America, Africa, and Asia-Pacific, positioning it as a key player in large-scale infrastructure development. Vinci's competitive edge lies in its ability to secure high-margin concession contracts while maintaining a diversified revenue base across cyclical construction and energy markets.

Revenue Profitability And Efficiency

Vinci reported EUR 72.8 billion in revenue for the latest fiscal year, with net income of EUR 4.9 billion, reflecting a robust 6.7% net margin. The company generated EUR 11.7 billion in operating cash flow, demonstrating strong conversion from earnings. Capital expenditures of EUR 4.1 billion indicate ongoing investments in concession assets and energy infrastructure, supporting future growth.

Earnings Power And Capital Efficiency

With diluted EPS of EUR 8.43, Vinci exhibits solid earnings power, supported by its concessions segment's high margins. The company's capital efficiency is evident in its ability to monetize long-term infrastructure assets while maintaining operational flexibility across its construction and energy divisions. Its diversified model mitigates sector-specific risks while optimizing returns on invested capital.

Balance Sheet And Financial Health

Vinci maintains a balanced financial position with EUR 15.2 billion in cash against EUR 36.3 billion of total debt. The company's concession assets provide stable cash flows to service obligations, while its EUR 72.3 billion market capitalization reflects investor confidence in its asset-heavy business model. The moderate beta of 0.98 suggests relative stability compared to broader markets.

Growth Trends And Dividend Policy

Vinci has demonstrated consistent growth through strategic acquisitions and organic expansion in renewable energy and international markets. The company maintains an investor-friendly dividend policy, with EUR 4.75 per share in dividends, representing a payout ratio of approximately 56% of net income, balancing shareholder returns with reinvestment needs.

Valuation And Market Expectations

At current market capitalization, Vinci trades at approximately 15x net income, reflecting its position as a premium infrastructure operator. The valuation incorporates expectations for steady concession growth and margin stability, with potential upside from energy transition projects and international expansion in emerging markets.

Strategic Advantages And Outlook

Vinci's strategic advantages include its integrated concession-construction model, technical expertise in complex projects, and diversified geographic footprint. The outlook remains positive, supported by global infrastructure spending trends and energy transition opportunities, though macroeconomic volatility and interest rate sensitivity may present near-term challenges.

Sources

Company annual reports, market 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