investorscraft@gmail.com

Intrinsic ValueGL Events S.A. (GLO.PA)

Previous Close32.20
Intrinsic Value
Upside potential
Previous Close
32.20

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

GL Events SA operates as a leading player in the global events industry, specializing in integrated event solutions across three core divisions: Live, Exhibitions, and Venues. The company's diversified portfolio includes corporate, institutional, and sports events under GL Events Live, while its Exhibitions division manages trade shows and consumer fairs across sectors like food, culture, and construction. GL Events Venues oversees a network of 50 multi-purpose facilities, positioning the firm as a one-stop provider for event planning, logistics, and venue management. The company’s hybrid model—combining asset-light consulting services with owned venues—enhances resilience against cyclical downturns. Its strong foothold in Europe, particularly France, and expanding international presence in high-growth markets underscore its competitive edge. By leveraging long-term venue contracts and recurring exhibition revenue, GL Events mitigates the inherent volatility of the events sector while capitalizing on the global recovery in in-person gatherings post-pandemic.

Revenue Profitability And Efficiency

GL Events reported FY revenue of €1.63 billion, with net income of €73.4 million, reflecting a margin of approximately 4.5%. Operating cash flow stood at €199.5 million, though capital expenditures of €130.4 million indicate ongoing investments in venue upgrades and expansions. The company’s ability to convert revenue into cash underscores operational efficiency despite sector-specific cyclicality.

Earnings Power And Capital Efficiency

Diluted EPS of €1.9 demonstrates moderate earnings power, supported by the asset-light Live division and high-margin venue management. However, the elevated debt load (€1.57 billion) suggests capital efficiency could improve, with interest coverage likely pressured by rising rates. The firm’s hybrid model balances lower-margin exhibition revenue with steadier venue cash flows.

Balance Sheet And Financial Health

The balance sheet shows €533 million in cash against €1.57 billion in total debt, indicating a leveraged but liquid position. Debt levels are manageable given stable venue cash flows, though the 1.44 beta reflects market sensitivity to economic cycles. Capex commitments may constrain near-term deleveraging.

Growth Trends And Dividend Policy

Post-pandemic recovery in live events drives growth, with venue utilization and exhibition volumes normalizing. A €0.7/share dividend implies a payout ratio near 37%, balancing shareholder returns with reinvestment needs. International expansion and cross-divisional synergies offer organic growth levers.

Valuation And Market Expectations

At a €706 million market cap, the stock trades at ~9.6x net income, aligning with peers. The beta above 1 suggests investors price in cyclical risks, but long-term venue contracts and diversified revenue streams justify a premium to pure-play event operators.

Strategic Advantages And Outlook

GL Events’ integrated model and venue ownership provide structural advantages, insulating it from pure-play competitors. Near-term headwinds include interest expense and economic uncertainty, but pent-up demand for in-person events supports a positive outlook. Strategic focus on high-margin services and international diversification should sustain growth.

Sources

Company filings, Euronext Paris disclosures

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