investorscraft@gmail.com

Intrinsic ValueGetlink SE (GET.PA)

Previous Close16.71
Intrinsic Value
Upside potential
Previous Close
16.71

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

Getlink SE is a critical infrastructure operator specializing in fixed-link transport and energy solutions between the UK and France. Its core revenue streams derive from the Eurotunnel segment, which manages the Channel Tunnel, offering passenger and freight shuttle services, as well as high-speed rail operations. The company holds a near-monopoly on cross-Channel fixed-link transport, providing essential connectivity for both commercial and leisure traffic. The Europorte segment complements this by offering integrated rail freight services, including national and international haulage, while ElecLink diversifies revenue through a 1GW electricity interconnector, capitalizing on Europe's energy transition. Getlink's strategic assets position it as a key player in transnational logistics and energy infrastructure, with high barriers to entry due to regulatory and capital intensity. Its market position is further reinforced by long-term contracts and stable demand for cross-border transport, though it remains exposed to macroeconomic fluctuations and regulatory changes in both the UK and EU.

Revenue Profitability And Efficiency

Getlink reported FY revenue of €1.61B, with net income of €317M, reflecting robust operational efficiency in its core segments. The company generated €865M in operating cash flow, supported by high-margin tunnel operations and disciplined cost management. Capital expenditures of €155M indicate ongoing investments in maintenance and growth initiatives, though free cash flow remains healthy. The Eurotunnel segment's pricing power and asset-light rail partnerships contribute to sustained profitability.

Earnings Power And Capital Efficiency

Diluted EPS of €0.58 underscores Getlink's earnings stability, driven by predictable toll and usage fees. The company's capital efficiency is evident in its ability to monetize existing infrastructure while expanding ElecLink's high-return interconnector. Debt servicing is manageable, with operating cash flow covering interest obligations comfortably, though leverage remains elevated due to past infrastructure investments.

Balance Sheet And Financial Health

Getlink maintains a strong liquidity position with €1.54B in cash against total debt of €5.49B. The debt structure is largely long-term, aligning with asset lifecycles. While leverage is significant, the company's cash-generative model and limited reinvestment needs provide flexibility. The balance sheet is further supported by tangible assets, including the Channel Tunnel's irreplaceable infrastructure.

Growth Trends And Dividend Policy

Growth is tied to incremental traffic recovery post-pandemic and ElecLink's ramp-up, with dividends of €0.55 per share reflecting a commitment to shareholder returns. The company prioritizes stable payouts over aggressive growth, given the mature nature of its core assets. Volume growth in freight and energy interconnector utilization are key upside drivers.

Valuation And Market Expectations

At a €9.36B market cap, Getlink trades at ~5.8x revenue, reflecting its infrastructure premium and stable cash flows. The beta of 0.75 indicates lower volatility than broader markets, typical for regulated infrastructure. Investors likely price in steady demand recovery and ElecLink's contribution to earnings diversification.

Strategic Advantages And Outlook

Getlink's strategic moat lies in its monopoly-like position and regulatory protections. The outlook remains stable, with energy transition tailwinds for ElecLink offsetting potential Brexit-related freight volatility. Long-term contracts and inflation-linked pricing provide revenue visibility, though geopolitical risks and cross-border regulatory shifts warrant monitoring.

Sources

Company filings, Euronext disclosures, 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