investorscraft@gmail.com

Intrinsic ValueFlughafen Zürich AG (FHZN.SW)

Previous CloseCHF239.60
Intrinsic Value
Upside potential
Previous Close
CHF239.60

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

Flughafen Zürich AG operates Zurich Airport, a critical aviation hub in Switzerland, providing comprehensive infrastructure and services for flight operations, passenger handling, and cargo logistics. The company generates revenue through aeronautical fees, retail and catering concessions, parking services, and commercial property rentals. As the primary airport serving Switzerland’s largest city, it holds a dominant position in the region’s air transport sector, benefiting from high passenger traffic and strategic connectivity to global destinations. Its diversified revenue streams, including non-aeronautical commercial activities, enhance resilience against cyclical aviation demand. The airport’s focus on security, efficiency, and passenger experience reinforces its competitive edge in the European airport industry. Flughafen Zürich AG also invests in sustainability initiatives, aligning with regulatory and consumer expectations for greener aviation infrastructure. Its market position is further strengthened by limited competition in Switzerland, though it faces indirect pressure from high-speed rail and neighboring European hubs.

Revenue Profitability And Efficiency

In its latest fiscal year, Flughafen Zürich AG reported revenue of CHF 1.33 billion, with net income of CHF 326.7 million, reflecting robust profitability. The company’s operating cash flow stood at CHF 641.6 million, supporting reinvestment and dividends. Capital expenditures of CHF 476.4 million indicate ongoing infrastructure upgrades, aligning with long-term growth and operational efficiency goals. The diluted EPS of CHF 10.64 underscores strong earnings power.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with net income margins around 24.6%, driven by high-margin commercial operations and efficient cost management. Operating cash flow covers capital expenditures comfortably, highlighting effective capital allocation. The balance between reinvestment and shareholder returns reflects a disciplined approach to capital efficiency, ensuring sustainable growth while maintaining financial flexibility.

Balance Sheet And Financial Health

Flughafen Zürich AG maintains a stable financial position, with CHF 323.2 million in cash and equivalents against total debt of CHF 1.48 billion. The debt level is manageable given the company’s steady cash flows and asset-backed financing structure. The balance sheet supports ongoing investments in airport infrastructure without compromising liquidity or creditworthiness.

Growth Trends And Dividend Policy

The company has shown consistent growth in passenger traffic and commercial revenues, benefiting from post-pandemic recovery in air travel. Its dividend policy is shareholder-friendly, with a dividend per share of CHF 5.7, reflecting a payout ratio aligned with earnings stability. Future growth will depend on passenger volume recovery, retail performance, and strategic expansions.

Valuation And Market Expectations

With a market capitalization of CHF 6.99 billion and a beta of 0.853, Flughafen Zürich AG is valued as a stable, low-volatility infrastructure asset. Investors likely price in steady cash flows and moderate growth, with valuation metrics reflecting its defensive characteristics in the industrials sector.

Strategic Advantages And Outlook

Flughafen Zürich AG’s strategic advantages include its monopoly-like position in Zurich, diversified revenue streams, and focus on operational excellence. The outlook remains positive, supported by recovering air travel demand and commercial initiatives. Risks include regulatory changes, competition from alternative transport, and economic sensitivity, but the company’s resilient model positions it well for long-term performance.

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