investorscraft@gmail.com

Intrinsic ValueLagardere S.A. (MMB.PA)

Previous Close18.86
Intrinsic Value
Upside potential
Previous Close
18.86

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

Lagardère SA operates as a diversified media and travel retail conglomerate, structured around two core divisions: Lagardère Publishing and Lagardère Travel Retail. The Publishing division is a global leader in book and e-publishing, specializing in education, general literature, and youth works across multiple languages, while also engaging in digital services and licensing. The Travel Retail division dominates transit hubs with a vast network of stores under brands like Relay and Aelia Duty Free, offering travel essentials, fashion, and food services through both owned and franchised outlets. The company’s strategic positioning in high-traffic locations and its strong brand portfolio, including partnerships with luxury names like Hermès and Nespresso, reinforce its competitive edge. Lagardère’s integrated approach—combining content creation with retail distribution—allows it to capitalize on cross-sector synergies, particularly in high-growth travel markets. Its media assets, such as Europe 1 radio and Paris Match magazine, further diversify revenue streams, though the publishing segment faces structural challenges from digital disruption. The company’s dual focus on premium retail experiences and scalable content distribution underpins its resilience in cyclical industries.

Revenue Profitability And Efficiency

Lagardère reported revenue of €8.99 billion for the period, with net income of €168 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €1.29 billion, indicating robust cash generation, though capital expenditures of €293 million suggest ongoing investments in retail expansion and digital infrastructure. The diluted EPS of €1.18 underscores efficient earnings distribution across its share base.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its high-margin travel retail operations, which benefit from captive audiences in transit hubs. Capital efficiency is tempered by debt levels, with total debt at €4.9 billion against cash reserves of €393 million, though operating cash flow coverage remains healthy. The beta of 0.78 indicates lower volatility relative to the market, aligning with its defensive retail exposure.

Balance Sheet And Financial Health

Lagardère’s balance sheet shows significant leverage, with total debt nearly 12x its cash position. However, strong operating cash flow (€1.29 billion) provides liquidity to service obligations. The company’s asset-light publishing model and concession-based retail leases help mitigate fixed-cost pressures, but refinancing risks persist given the debt load.

Growth Trends And Dividend Policy

Growth is likely tied to travel retail recovery post-pandemic, with concessions in airports and stations offering scalability. The dividend of €0.67 per share reflects a conservative payout ratio, prioritizing debt reduction over shareholder returns. Shares outstanding (141.2 million) suggest no aggressive dilution, supporting per-share metrics.

Valuation And Market Expectations

At a market cap of €2.92 billion, Lagardère trades at a P/E multiple of ~17x (based on €1.18 EPS), pricing in steady travel retail growth but limited upside from publishing. The valuation discounts structural challenges in media, though partnerships and franchising could unlock hidden value.

Strategic Advantages And Outlook

Lagardère’s dual-division model provides diversification, with travel retail acting as a cash cow and publishing offering niche content leverage. Strategic partnerships (e.g., with luxury brands) and prime airport locations are key moats. Near-term risks include debt servicing and digital disruption, but long-term prospects hinge on global travel demand and retail innovation.

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