investorscraft@gmail.com

Intrinsic ValueCTS Eventim AG & Co. KGaA (EVD.DE)

Previous Close70.95
Intrinsic Value
Upside potential
Previous Close
70.95

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

CTS Eventim AG & Co. KGaA is a leading player in the global live entertainment and ticketing industry, operating across key markets in Europe and the United States. The company’s diversified revenue model is anchored in two core segments: Ticketing and Live Entertainment. The Ticketing segment leverages a robust digital and physical distribution network, including proprietary platforms like EVENTIM.Net and EVENTIM.Inhouse, to facilitate ticket sales for concerts, sports, and cultural events. Its Live Entertainment segment focuses on event production, venue management, and artist promotion, creating synergies with its ticketing operations. CTS Eventim holds a dominant position in Germany and has expanded its footprint in Italy, Switzerland, and Spain through strategic acquisitions and partnerships. The company’s vertically integrated approach—combining ticketing, event management, and venue operations—provides a competitive edge in an industry increasingly driven by digital transformation and demand for experiential entertainment. Its strong brand recognition, technological infrastructure, and extensive promoter relationships reinforce its market leadership.

Revenue Profitability And Efficiency

CTS Eventim reported revenue of EUR 2.81 billion for the latest fiscal period, with net income of EUR 318.9 million, reflecting a recovery in live events post-pandemic. The company’s operating cash flow stood at EUR 506.4 million, supported by efficient working capital management. Capital expenditures of EUR 142.3 million indicate ongoing investments in digital infrastructure and venue enhancements, aligning with long-term growth objectives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of EUR 3.32 underscores its earnings resilience, driven by high-margin ticketing services and scalable live entertainment operations. With minimal debt (EUR 120.1 million) and a cash reserve of EUR 1.52 billion, CTS Eventim maintains strong capital efficiency, enabling strategic flexibility for acquisitions and organic expansion in key markets.

Balance Sheet And Financial Health

CTS Eventim’s balance sheet is robust, with cash and equivalents exceeding total debt by a significant margin. The low leverage ratio and ample liquidity position the company to navigate cyclical industry risks while funding growth initiatives. Its conservative financial structure is a key strength in an industry prone to demand volatility.

Growth Trends And Dividend Policy

The company benefits from secular growth in live entertainment demand, with digital ticketing adoption further driving margins. A dividend of EUR 1.66 per share reflects a balanced capital allocation strategy, prioritizing shareholder returns alongside reinvestment. International expansion and cross-segment synergies are expected to sustain mid-single-digit revenue growth.

Valuation And Market Expectations

With a market cap of EUR 10.23 billion and a beta of 1.20, CTS Eventim trades at a premium to peers, reflecting its market leadership and growth prospects. Investors appear to price in continued recovery in event attendance and margin expansion from digital ticketing penetration.

Strategic Advantages And Outlook

CTS Eventim’s integrated model, strong brand equity, and technological capabilities position it well for long-term growth. Risks include macroeconomic sensitivity and competition from global platforms, but its localized expertise and vertical integration provide defensibility. The outlook remains positive, supported by pent-up demand for live experiences and strategic investments in high-growth segments.

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