investorscraft@gmail.com

Intrinsic ValueHighlight Event and Entertainment AG (HLEE.SW)

Previous CloseCHF7.05
Intrinsic Value
Upside potential
Previous Close
CHF7.05

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

Highlight Event and Entertainment AG operates in the dynamic entertainment sector, specializing in event marketing, film production, and sports-related activities. The company's diversified revenue streams stem from three core segments: Film, Sports, and Sports and Event Marketing. The Film segment focuses on production, rights exploitation, and distribution across theatrical, digital, and broadcast platforms. The Sports segment manages high-profile events like the World Boxing Super Series and leverages digital content through SPORT1 and PLAZAMEDIA, while also offering betting and gaming services. The Sports and Event Marketing segment capitalizes on premium partnerships, including UEFA competitions and the Eurovision Song Contest, enhancing its brand visibility and sponsorship appeal. Positioned in Switzerland, the company navigates a competitive landscape by blending live events with digital engagement, though its profitability remains challenged by high operational costs and market volatility. Its niche expertise in sports and entertainment provides differentiation, but scalability depends on securing long-term contracts and optimizing content monetization.

Revenue Profitability And Efficiency

In FY 2024, Highlight Event and Entertainment AG reported revenue of CHF 404.1 million, reflecting its broad event and media portfolio. However, net income stood at a loss of CHF 23.3 million, with diluted EPS of -1.802 CHF, indicating persistent profitability challenges. Operating cash flow of CHF 35.9 million suggests moderate liquidity generation, though capital expenditures of CHF -3.3 million signal restrained investment in growth initiatives.

Earnings Power And Capital Efficiency

The company's negative net income and EPS underscore inefficiencies in converting revenue to earnings, likely due to high fixed costs in event production and marketing. Operating cash flow covers some debt obligations, but the capital structure remains leveraged, with total debt at CHF 326.8 million. Improved cost management and higher-margin digital offerings could enhance capital efficiency.

Balance Sheet And Financial Health

Highlight Event and Entertainment AG's balance sheet shows CHF 16.9 million in cash against CHF 326.8 million in total debt, highlighting liquidity risks. The debt-heavy structure may constrain flexibility, though operating cash flow provides partial relief. Absence of dividends aligns with reinvestment needs, but sustained losses could pressure solvency if not addressed.

Growth Trends And Dividend Policy

Growth relies on expanding high-profile partnerships and digital content monetization, though recent losses temper optimism. The company has no dividend policy, prioritizing debt management and operational turnaround. Event-driven revenue variability necessitates diversification to stabilize long-term trends.

Valuation And Market Expectations

With a market cap of CHF 93.2 million and negative earnings, valuation hinges on turnaround potential. The negative beta (-0.376) suggests low correlation with broader markets, possibly reflecting niche positioning. Investors likely await clearer profitability signals before assigning higher multiples.

Strategic Advantages And Outlook

The company's strategic edge lies in its exclusive event rights and integrated sports-media ecosystem. However, achieving sustainable profitability requires cost discipline and scaling digital revenue streams. Near-term outlook remains cautious, with success contingent on executing high-margin projects and reducing leverage.

Sources

Company filings, SIX Swiss Exchange 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