investorscraft@gmail.com

Intrinsic ValueFDJ United (FDJU.PA)

Previous Close22.34
Intrinsic Value
Upside potential
Previous Close
22.34

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 SA (FDJ) is a leading player in the European gambling industry, 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 gambling markets, leveraging its strong brand recognition and extensive retail network in France while expanding its digital footprint to capture online growth. The company holds a dominant position in the French lottery sector, benefiting from exclusive rights to operate national lottery games, which provides a stable revenue base. FDJ's strategic focus on innovation, such as mobile betting and instant-win games, enhances its competitive edge in an increasingly digitalized market. Its dual retail and online presence allows it to serve a broad customer base while mitigating risks associated with regulatory changes or shifting consumer preferences. FDJ's market leadership is further reinforced by its commitment to responsible gaming, aligning with broader industry trends toward sustainability and social responsibility.

Revenue Profitability And Efficiency

FDJ reported revenue of €3.07 billion, with net income of €398.8 million, reflecting a solid margin in a highly regulated industry. The company's operating cash flow of €577 million underscores its ability to generate consistent cash from core operations, while capital expenditures of €149.9 million indicate disciplined reinvestment. These metrics highlight FDJ's efficient cost management and stable profitability.

Earnings Power And Capital Efficiency

With diluted EPS of €2.16, FDJ demonstrates strong earnings power, supported by its monopoly-like position in the French lottery market. The company's capital efficiency is evident in its ability to sustain high-margin operations while funding growth initiatives, such as digital expansion and product innovation, without excessive leverage.

Balance Sheet And Financial Health

FDJ maintains a robust balance sheet with €683.6 million in cash and equivalents, providing liquidity for strategic investments. Total debt of €2.33 billion is manageable given the company's stable cash flows, though investors should monitor leverage ratios in light of potential regulatory or economic headwinds.

Growth Trends And Dividend Policy

FDJ's growth is driven by digital adoption and expansion into adjacent markets, such as online sports betting. The company's dividend per share of €2.05 reflects a commitment to shareholder returns, supported by its predictable cash flows and conservative payout ratio.

Valuation And Market Expectations

With a market cap of €6.07 billion and a beta of 0.734, FDJ is perceived as a relatively stable investment within the consumer cyclical sector. The stock's valuation reflects its defensive qualities, including regulatory moats and recurring revenue streams, though growth prospects may be tempered by market saturation in its core segments.

Strategic Advantages And Outlook

FDJ's strategic advantages include its exclusive lottery rights, strong brand equity, and dual retail-online distribution. The outlook remains positive, with digital transformation and responsible gaming initiatives positioning the company for sustainable long-term growth. However, regulatory risks and competitive pressures in online betting warrant ongoing scrutiny.

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