investorscraft@gmail.com

Intrinsic ValueJungfraubahn Holding AG (JFN.SW)

Previous CloseCHF304.50
Intrinsic Value
Upside potential
Previous Close
CHF304.50

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

Jungfraubahn Holding AG is a key player in Switzerland's tourism and transportation sector, specializing in excursion railways and winter sports facilities in the Jungfrau region. The company operates iconic destinations such as Jungfraujoch – Top of Europe, Kleine Scheidegg-Männlichen, and Grindelwald-First, offering mountain railways, cableways, and winter sports amenities. Its diversified revenue streams include ticket sales, hydroelectric power generation, and ancillary services like restaurants, shops, and parking facilities. Positioned as a premium provider of alpine experiences, Jungfraubahn benefits from Switzerland's robust tourism industry and its reputation for high-quality infrastructure. The company's integrated approach—combining transport, leisure, and energy—strengthens its resilience against seasonal fluctuations. With a focus on sustainability and visitor experience, Jungfraubahn maintains a competitive edge in a niche but lucrative market.

Revenue Profitability And Efficiency

In its latest fiscal year, Jungfraubahn reported revenue of CHF 249.6 million, with net income reaching CHF 75.7 million, reflecting strong profitability. The company's operating cash flow stood at CHF 129 million, supported by efficient operations and disciplined capital expenditures of CHF 46.6 million. These metrics highlight its ability to convert tourism demand into sustainable earnings.

Earnings Power And Capital Efficiency

The company's diluted EPS of CHF 13.38 underscores its earnings power, driven by high-margin tourism services and ancillary revenue streams. Jungfraubahn's capital efficiency is evident in its ability to maintain robust cash flows while investing in infrastructure upgrades, ensuring long-term growth without compromising financial stability.

Balance Sheet And Financial Health

Jungfraubahn maintains a solid balance sheet with CHF 97.7 million in cash and equivalents, against total debt of CHF 121.7 million. This prudent leverage ratio, combined with strong cash generation, positions the company well to meet obligations and fund future expansions without undue financial strain.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by Switzerland's resilient tourism sector. Its dividend policy, with a payout of CHF 7.5 per share, reflects a commitment to returning value to shareholders while retaining sufficient capital for reinvestment. This balance aligns with its long-term growth strategy.

Valuation And Market Expectations

With a market capitalization of CHF 1.12 billion and a beta of 0.74, Jungfraubahn is perceived as a stable investment with moderate volatility. The market likely values its defensive qualities, including recurring tourism revenue and a strong regional brand.

Strategic Advantages And Outlook

Jungfraubahn's strategic advantages lie in its iconic destinations, integrated business model, and focus on sustainability. The outlook remains positive, supported by Switzerland's enduring appeal as a tourist destination and the company's ability to adapt to evolving visitor preferences. Continued investment in infrastructure and customer experience should sustain its competitive position.

Sources

Company filings, Swiss Exchange (SIX), 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