investorscraft@gmail.com

Intrinsic ValueChocoladefabriken Lindt & Sprüngli AG (LISP.SW)

Previous CloseCHF11,060.00
Intrinsic Value
Upside potential
Previous Close
CHF11,060.00

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 renowned brands such as Lindt, Ghirardelli, and Russell Stover. The company generates revenue through a diversified distribution network, including approximately 500 owned retail shops and partnerships with distributors worldwide. Its business model emphasizes high-quality ingredients, artisanal craftsmanship, and strong brand loyalty, positioning it as a key player in the luxury confectionery segment. Lindt & Sprüngli differentiates itself through innovation in product offerings, seasonal collections, and strategic acquisitions, reinforcing its competitive edge in both established and emerging markets. The company’s focus on premiumization and direct-to-consumer channels allows it to maintain pricing power and resilience against commoditization pressures in the broader food industry. With a heritage dating back to 1845, Lindt & Sprüngli has cultivated a reputation for excellence, making it a preferred choice for discerning consumers seeking indulgence and quality.

Revenue Profitability And Efficiency

Lindt & Sprüngli reported revenue of CHF 5.47 billion, with net income reaching CHF 672.3 million, reflecting a robust profitability margin. The company’s operating cash flow stood at CHF 1.18 billion, underscoring efficient operations and strong cash generation capabilities. Capital expenditures of CHF 314 million indicate ongoing investments in production capacity and retail expansion to sustain growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 289.77 highlights its earnings power, supported by a disciplined approach to cost management and premium pricing. Lindt & Sprüngli’s ability to convert revenue into operating cash flow demonstrates capital efficiency, with a healthy balance between reinvestment and profitability.

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 balance sheet reflects prudent leverage, ensuring flexibility for strategic initiatives while sustaining dividend payments and organic growth investments.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by brand strength and geographic expansion. A dividend per share of CHF 150 reflects a shareholder-friendly policy, aligning with its stable cash flow generation and long-term value creation strategy.

Valuation And Market Expectations

With a market capitalization of CHF 29.5 billion and a beta of 0.41, Lindt & Sprüngli is perceived as a low-volatility defensive stock. The valuation reflects investor confidence in its premium positioning and resilient business model amid economic cycles.

Strategic Advantages And Outlook

Lindt & Sprüngli’s strategic advantages include its strong brand equity, global distribution network, and focus on premium segments. The outlook remains positive, driven by innovation, operational efficiency, and expansion in high-growth markets, positioning the company for sustained long-term performance.

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