investorscraft@gmail.com

Intrinsic ValueFielmann AG (FIE.DE)

Previous Close41.40
Intrinsic Value
Upside potential
Previous Close
41.40

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

Fielmann AG is a leading European optical and hearing aid retailer, operating a vertically integrated business model that spans manufacturing, retail, and e-commerce. The company specializes in eyewear, including prescription glasses, sunglasses, and contact lenses, as well as hearing aids, leveraging economies of scale to offer competitive pricing. With a dense network of 693 stores across Germany, Switzerland, Austria, and other European markets, Fielmann combines brick-and-mortar accessibility with online sales channels. Its market position is reinforced by strong brand recognition, particularly in Germany, where it holds a dominant share. The company’s focus on affordability, quality, and customer service allows it to cater to a broad demographic, from budget-conscious consumers to premium segments. Expansion into Eastern Europe and digital sales underscores its growth strategy in a fragmented industry. Fielmann’s vertically integrated supply chain provides cost advantages, while its extensive retail footprint ensures proximity to customers, differentiating it from purely online competitors.

Revenue Profitability And Efficiency

Fielmann reported revenue of €2.26 billion, with net income of €152.1 million, reflecting a net margin of approximately 6.7%. Operating cash flow stood at €410.1 million, indicating robust cash generation from core operations. Capital expenditures of €79.7 million suggest disciplined reinvestment, aligning with store expansion and digital initiatives. The company’s ability to convert sales into cash efficiently supports its growth and dividend commitments.

Earnings Power And Capital Efficiency

Diluted EPS of €1.81 demonstrates steady earnings power, supported by a scalable retail model and cost-efficient manufacturing. The company’s capital efficiency is evident in its ability to maintain profitability despite competitive pressures, with operating cash flow covering capital expenditures and debt obligations comfortably. Fielmann’s vertically integrated operations contribute to margin stability.

Balance Sheet And Financial Health

Fielmann’s balance sheet shows €94.3 million in cash and equivalents against total debt of €873.9 million, indicating moderate leverage. The company’s strong operating cash flow provides ample coverage for debt servicing. Its financial health is further supported by a stable asset base and manageable liabilities, positioning it well for continued expansion.

Growth Trends And Dividend Policy

Fielmann’s growth is driven by store network expansion, particularly in Eastern Europe, and e-commerce adoption. The company pays a dividend of €1 per share, reflecting a commitment to shareholder returns. While growth initiatives may pressure short-term margins, long-term trends in aging populations and rising demand for optical and hearing aids support sustained revenue growth.

Valuation And Market Expectations

With a market cap of €4.64 billion and a beta of 0.44, Fielmann is viewed as a stable, low-volatility investment. The valuation reflects expectations of steady growth, supported by its entrenched market position and resilient demand for its products. Investors likely prize its defensive characteristics and reliable cash flows.

Strategic Advantages And Outlook

Fielmann’s strategic advantages include its vertically integrated model, extensive retail footprint, and strong brand equity. The outlook remains positive, with opportunities in digital transformation and geographic expansion. Challenges include competitive pressures and macroeconomic uncertainty, but the company’s scale and operational efficiency position it to navigate these headwinds effectively.

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