investorscraft@gmail.com

Intrinsic ValueAvolta AG (DUFN.SW)

Previous CloseCHF30.09
Intrinsic Value
Upside potential
Previous Close
CHF30.09

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, offering a diverse product portfolio including perfumes, cosmetics, fashion, electronics, and food across approximately 2,300 locations in airports, cruise liners, and tourist hubs. Its presence in high-traffic travel destinations positions it as a key player in the specialty retail sector, benefiting from global passenger flows and discretionary spending trends. Avolta’s multi-brand strategy allows it to cater to varied consumer preferences, while its extensive geographic footprint mitigates regional economic risks. The company’s focus on both luxury and convenience segments ensures resilience across different market conditions, reinforcing its competitive edge in the travel retail industry.

Revenue Profitability And Efficiency

Avolta reported revenue of CHF 13.7 billion for the period, with net income of CHF 103 million, reflecting a recovery in travel retail demand. The diluted EPS of CHF 0.69 indicates modest profitability, while operating cash flow of CHF 2.6 billion underscores strong operational efficiency. Capital expenditures of CHF -434 million suggest disciplined reinvestment in store networks and digital capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its global scale and diversified revenue streams, though high leverage (total debt of CHF 11.9 billion) weighs on capital efficiency. Operating cash flow coverage of debt service remains adequate, but interest expenses could pressure margins if travel demand softens.

Balance Sheet And Financial Health

Avolta’s balance sheet shows CHF 756 million in cash against CHF 11.9 billion in total debt, indicating significant leverage. While liquidity is manageable, the debt load requires sustained cash flow generation to maintain financial flexibility. The company’s ability to refinance or reduce debt will be critical to long-term stability.

Growth Trends And Dividend Policy

Growth is tied to the rebound in global travel, with Avolta well-positioned to capitalize on pent-up demand. The dividend of CHF 3.91 per share signals confidence in cash flow sustainability, though payout ratios should be monitored given the high debt burden. Expansion in emerging markets and digital integration could drive future revenue growth.

Valuation And Market Expectations

With a market cap of CHF 4.5 billion and a beta of 1.74, Avolta is viewed as a cyclical play on travel recovery. Investors appear to price in a rebound, but volatility in passenger traffic and macroeconomic conditions could impact valuation multiples.

Strategic Advantages And Outlook

Avolta’s strategic advantages include its global footprint, brand diversity, and exposure to high-margin luxury goods. The outlook hinges on sustained travel demand recovery, though geopolitical risks and inflationary pressures remain headwinds. Operational efficiency and debt management will be key to maintaining competitiveness.

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