investorscraft@gmail.com

Intrinsic ValueDeutsche Lufthansa AG (LHA.SW)

Previous CloseCHF7.50
Intrinsic Value
Upside potential
Previous Close
CHF7.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Deutsche Lufthansa AG is a leading global aviation group with a diversified business model spanning passenger airlines, cargo logistics, maintenance services, and catering. The company operates through its Network Airlines segment, including Lufthansa, SWISS, and Austrian Airlines, serving premium and leisure travelers, while its Eurowings unit focuses on low-cost European routes. Its Logistics Business segment provides comprehensive airfreight solutions, leveraging a global network of over 300 destinations. The MRO division is a key player in aircraft maintenance, serving both in-house fleets and third-party clients, while its Catering Business supports in-flight services and retail. Lufthansa holds a strong position in Europe’s competitive aviation market, balancing full-service and budget offerings while maintaining operational synergies across its segments. The group’s integrated approach allows it to capture value across the aviation supply chain, though it faces intense competition from low-cost carriers and legacy rivals. Its scale, brand recognition, and diversified revenue streams provide resilience against cyclical industry pressures.

Revenue Profitability And Efficiency

In FY 2023, Lufthansa reported revenue of CHF 35.4 billion, reflecting a recovery in air travel demand post-pandemic. Net income reached CHF 1.67 billion, marking a return to profitability, supported by cost discipline and higher load factors. Operating cash flow was robust at CHF 4.95 billion, though capital expenditures of CHF 4.05 billion indicate ongoing fleet and infrastructure investments. The diluted EPS of CHF 1.4 underscores improved earnings power.

Earnings Power And Capital Efficiency

Lufthansa’s earnings recovery highlights its ability to capitalize on rebounding travel demand, with operating cash flow significantly outpacing net income. The group’s capital efficiency remains under pressure due to high debt levels and substantial capex, but improving profitability suggests stronger cash generation ahead. The MRO and Logistics segments likely contributed stable margins, offsetting volatility in passenger operations.

Balance Sheet And Financial Health

The company’s balance sheet shows CHF 1.59 billion in cash against CHF 13.95 billion in total debt, indicating elevated leverage. While liquidity appears manageable, the debt burden could constrain flexibility in a downturn. The group’s market capitalization of CHF 6.72 billion suggests investors are pricing in recovery risks, though operating cash flow provides some cushion.

Growth Trends And Dividend Policy

Lufthansa’s growth is tied to air travel normalization, with demand trends favoring its network carriers. The dividend of CHF 0.29 per share signals a cautious return to shareholder returns, though reinvestment needs may limit near-term payout growth. Fleet modernization and route expansions are key priorities, with Eurowings and cargo operations offering incremental growth avenues.

Valuation And Market Expectations

The stock’s beta of 1.47 reflects high sensitivity to macroeconomic cycles. Current valuation metrics likely embed expectations for sustained demand recovery, but fuel costs and competitive pressures remain overhangs. The market appears to balance Lufthansa’s scale advantages against industry-wide challenges.

Strategic Advantages And Outlook

Lufthansa’s diversified model and strong European footprint position it to benefit from long-term travel demand growth. Strategic focus on premium services, cargo, and MRO provides stability, though labor costs and decarbonization investments pose challenges. The outlook hinges on execution in a volatile operating environment, with efficiency gains critical to sustaining profitability.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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