investorscraft@gmail.com

Intrinsic ValueFraport AG (FRA.DE)

Previous Close78.10
Intrinsic Value
Upside potential
Previous Close
78.10

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

Fraport AG is a leading global airport operator, primarily managing Frankfurt Airport, one of Europe’s busiest aviation hubs. The company operates across four key segments: Aviation, Retail & Real Estate, Ground Handling, and International Activities & Services. Its Aviation segment generates revenue through airport charges and infrastructure services, while Retail & Real Estate leverages high-traffic locations for commercial leasing and advertising. The Ground Handling segment provides critical logistics support, and International Activities & Services expands Fraport’s footprint through airport management contracts and consulting. Fraport’s diversified revenue streams and strategic focus on high-growth markets, such as Asia, position it as a resilient player in the aviation infrastructure sector. Its ownership of Frankfurt Airport, a major transit hub, ensures steady demand, while international ventures mitigate regional economic risks. The company’s integrated approach—combining infrastructure, retail, and logistics—enhances its competitive edge in an industry reliant on passenger traffic and cargo volumes.

Revenue Profitability And Efficiency

Fraport reported revenue of €4.43 billion for the latest fiscal period, with net income reaching €450.6 million, reflecting a recovery in global air travel. The company’s diluted EPS stood at €4.88, indicating solid profitability. Operating cash flow was robust at €1.18 billion, though capital expenditures of €1.27 billion highlight ongoing investments in infrastructure and international expansions. The balance between revenue growth and reinvestment underscores Fraport’s focus on long-term efficiency.

Earnings Power And Capital Efficiency

Fraport’s earnings power is driven by its monopolistic position at Frankfurt Airport and diversified income streams, including retail and ground handling. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow despite high capex. With a net income margin of approximately 10.2%, Fraport demonstrates effective cost management and pricing power in its core operations, though its beta of 1.516 indicates sensitivity to macroeconomic cycles.

Balance Sheet And Financial Health

Fraport maintains a strong balance sheet, with €2.39 billion in cash and equivalents against modest total debt of €159.5 million. This low leverage ratio provides flexibility for strategic investments and mitigates financial risk. The company’s liquidity position is further supported by consistent operating cash flow, ensuring capacity for both growth initiatives and potential economic downturns.

Growth Trends And Dividend Policy

Fraport’s growth is tied to global air traffic recovery and international expansion, particularly in Asia. The company did not distribute dividends in the latest period, likely prioritizing reinvestment in infrastructure and acquisitions. Future dividend resumption will depend on sustained profitability and reduced capex demands, aligning with its cyclical industry dynamics.

Valuation And Market Expectations

With a market cap of €5.41 billion, Fraport trades at a premium reflective of its strategic assets and growth potential. Investors likely price in a full recovery in air travel and successful execution of international projects. The elevated beta suggests market expectations of volatility, tied to macroeconomic and sector-specific risks.

Strategic Advantages And Outlook

Fraport’s ownership of critical infrastructure, diversified revenue streams, and global footprint provide resilience against sector volatility. The company is well-positioned to benefit from long-term air travel growth, though near-term performance may hinge on macroeconomic stability. Strategic investments in high-potential markets and operational efficiency initiatives should support sustained value creation.

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