investorscraft@gmail.com

Intrinsic ValueChocoladefabriken Lindt & Sprüngli AG (LISN.SW)

Previous CloseCHF114,000.00
Intrinsic Value
Upside potential
Previous Close
CHF114,000.00

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

Chocoladefabriken Lindt & Sprüngli AG is a global leader in the premium chocolate market, operating under iconic brands such as Lindt, Ghirardelli, and Russell Stover. The company’s vertically integrated business model spans manufacturing, distribution, and retail, with a strong presence in over 500 owned shops worldwide. Its focus on high-quality ingredients, craftsmanship, and innovation has solidified its reputation as a premium confectionery player. Lindt & Sprüngli competes in the luxury segment of the chocolate industry, differentiating itself through brand heritage, product excellence, and direct-to-consumer retail strategies. The company’s diversified geographic footprint and multi-channel distribution—spanning wholesale, e-commerce, and owned stores—enhance its resilience against market fluctuations. Its strategic acquisitions, such as Ghirardelli and Russell Stover, have expanded its reach in North America, complementing its strong European base. With a commitment to sustainability and ethical sourcing, Lindt & Sprüngli maintains a competitive edge in an industry increasingly driven by consumer preferences for premium and responsibly produced goods.

Revenue Profitability And Efficiency

Lindt & Sprüngli reported revenue of CHF 5.47 billion in the latest fiscal period, with net income reaching CHF 672.3 million, reflecting a robust margin. The company’s operating cash flow of CHF 1.18 billion underscores efficient operations, while capital expenditures of CHF -314 million indicate disciplined reinvestment. Diluted EPS of CHF 289.77 highlights strong profitability per share.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, supported by its premium pricing strategy and operational efficiency. Its ability to generate substantial operating cash flow relative to net income suggests effective working capital management. The balance between reinvestment (capital expenditures) and cash generation indicates prudent capital allocation.

Balance Sheet And Financial Health

Lindt & Sprüngli maintains a solid financial position, with CHF 931.2 million in cash and equivalents against total debt of CHF 1.66 billion. The manageable debt level, coupled with strong cash reserves, provides flexibility for growth initiatives and dividend payments. The balance sheet reflects stability, supporting the company’s long-term strategic goals.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, driven by brand strength and geographic expansion. Its dividend policy, with a payout of CHF 1,500 per share, signals confidence in sustained profitability and cash flow generation. Lindt & Sprüngli’s focus on premiumization and market penetration supports continued revenue and earnings growth.

Valuation And Market Expectations

With a market capitalization of CHF 29.43 billion and a beta of 0.406, Lindt & Sprüngli is perceived as a stable, low-volatility investment in the consumer defensive sector. The valuation reflects investor confidence in its premium positioning, consistent performance, and resilient business model.

Strategic Advantages And Outlook

Lindt & Sprüngli’s strategic advantages include its strong brand equity, vertical integration, and global distribution network. The outlook remains positive, supported by demand for premium chocolate, expansion in emerging markets, and sustainability initiatives. The company is well-positioned to navigate inflationary pressures and shifting consumer preferences.

Sources

Company filings, 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