investorscraft@gmail.com

Intrinsic ValueFDJ United (FDJ.PA)

Previous Close30.12
Intrinsic Value
Upside potential
Previous Close
30.12

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

La Française des Jeux (FDJ) is a leading player in the European gambling sector, specializing in lottery and online sports betting. The company operates a diversified portfolio of games, including Loto, EuroMillions, and Parions Sport, catering to both traditional and digital audiences. FDJ’s revenue model is anchored in regulated markets, leveraging its strong brand recognition and extensive retail network in France, while expanding its digital footprint to capture online growth. The company benefits from a quasi-monopoly on lottery operations in France, providing stable cash flows, while its sports betting segment competes in a more fragmented but high-growth market. FDJ’s strategic focus on innovation, responsible gaming, and omnichannel distribution strengthens its competitive edge in an industry facing increasing regulatory scrutiny and shifting consumer preferences.

Revenue Profitability And Efficiency

FDJ reported revenue of €3.07 billion, with net income of €398.8 million, reflecting a net margin of approximately 13%. The company’s operating cash flow of €577 million underscores its ability to convert sales into cash efficiently. Capital expenditures of €149.9 million indicate disciplined reinvestment, supporting both digital transformation and retail network maintenance.

Earnings Power And Capital Efficiency

With diluted EPS of €2.16, FDJ demonstrates solid earnings power. The company’s capital efficiency is evident in its ability to generate substantial cash flows relative to its asset base, though its total debt of €2.33 billion suggests moderate leverage. The balance between growth investments and shareholder returns remains a key focus.

Balance Sheet And Financial Health

FDJ maintains a robust balance sheet with €683.6 million in cash and equivalents, providing liquidity for operations and strategic initiatives. However, its total debt of €2.33 billion warrants monitoring, particularly in light of interest rate fluctuations. The company’s financial health is supported by stable cash flows from its lottery monopoly.

Growth Trends And Dividend Policy

FDJ’s growth is driven by digital expansion and product innovation, though regulatory constraints in its core French market may limit upside. The company’s dividend payout of €1.78 per share reflects a commitment to returning capital to shareholders, supported by predictable earnings. Future growth may hinge on international diversification and online penetration.

Valuation And Market Expectations

With a market cap of €5.57 billion and a beta of 0.796, FDJ is perceived as a relatively stable investment within the cyclical gambling sector. The valuation reflects expectations of steady, regulated growth, though competitive pressures in sports betting and regulatory risks could impact long-term multiples.

Strategic Advantages And Outlook

FDJ’s strategic advantages include its dominant position in the French lottery market and a growing digital platform. The outlook remains cautiously optimistic, with opportunities in online betting and international markets balanced against regulatory challenges. The company’s focus on responsible gaming and innovation positions it well for sustainable growth.

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