investorscraft@gmail.com

Intrinsic ValueEuronext N.V. (ENX.PA)

Previous Close117.90
Intrinsic Value
Upside potential
Previous Close
117.90

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

Euronext N.V. is a leading pan-European exchange operator, providing a comprehensive suite of financial market infrastructure services across Continental Europe, Ireland, and Norway. The company operates cash and derivatives markets, offering listing venues, trading platforms, and post-trade services for equities, fixed income, ETFs, and commodities. Its diversified revenue streams include transaction fees, listing fees, market data sales, and technology solutions for financial institutions. Euronext holds a dominant position in European capital markets, serving as a primary listing venue for blue-chip companies and a hub for cross-border trading. The exchange differentiates itself through its multi-asset class offerings, deep liquidity pools, and integrated post-trade services. Euronext has expanded its footprint through strategic acquisitions, including the Oslo Børs and Borsa Italiana groups, strengthening its position as Europe's largest domestic market operator. The company benefits from regulatory moats and network effects inherent to exchange businesses, while facing competition from global players and alternative trading venues. Its technology solutions segment provides additional growth opportunities by serving third-party exchanges and financial institutions with mission-critical infrastructure.

Revenue Profitability And Efficiency

Euronext reported FY2024 revenue of €1.62 billion, demonstrating stable performance across its diversified business lines. The company maintains strong profitability with net income of €585.6 million and diluted EPS of €5.63, reflecting efficient cost management and scalable operations. Operating cash flow of €708.6 million supports the company's investment capacity and shareholder returns, while modest capital expenditures of €18 million indicate a capital-light business model with high incremental margins.

Earnings Power And Capital Efficiency

The company generates consistent earnings through its recurring revenue streams from listings, data services, and technology solutions, complemented by variable transaction-based income. Euronext's capital efficiency is evident in its ability to convert approximately 43% of revenue to operating cash flow, with robust returns on invested capital supported by its asset-light infrastructure and pricing power in core market segments.

Balance Sheet And Financial Health

Euronext maintains a solid financial position with €1.67 billion in cash and equivalents against €3.12 billion of total debt. The company's leverage appears manageable given its stable cash flows and dominant market position. Strong liquidity provides flexibility for strategic investments and dividend payments, while the capital structure supports ongoing growth initiatives and potential acquisitions in the fragmented European exchange landscape.

Growth Trends And Dividend Policy

Euronext has demonstrated consistent growth through organic initiatives and strategic acquisitions, expanding its geographic footprint and product offerings. The company maintains an attractive dividend policy, with FY2024 distributing €2.90 per share, reflecting a balanced approach to capital allocation between shareholder returns and growth investments. Future growth may come from further European consolidation, expansion of derivatives offerings, and increased technology services penetration.

Valuation And Market Expectations

With a market capitalization of approximately €15.1 billion, Euronext trades at multiples reflecting its position as a high-quality financial infrastructure provider. The beta of 0.856 suggests lower volatility than broader markets, typical for exchange operators with stable revenue streams. Market expectations appear to factor in continued European capital markets integration and potential for further strategic acquisitions.

Strategic Advantages And Outlook

Euronext benefits from significant competitive advantages including regulatory barriers to entry, network effects, and diversified revenue streams. The company is well-positioned to capitalize on European capital markets development, technological innovation in trading infrastructure, and potential industry consolidation. Challenges include competition from global exchanges and alternative trading platforms, along with regulatory changes affecting market structure. The long-term outlook remains positive given Euronext's scale and strategic positioning.

Sources

Company filings, 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