investorscraft@gmail.com

Intrinsic ValueLagardere S.A. (MMB.SW)

Previous CloseCHF32.48
Intrinsic Value
Upside potential
Previous Close
CHF32.48

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 into two core divisions: Lagardère Publishing and Lagardère Travel Retail. The Publishing division is a global leader in book and e-publishing, spanning education, general literature, and digital content across multiple languages, reinforcing its stronghold in the cultural and educational sectors. The Travel Retail division dominates transit hubs with a vast network of stores under brands like Relay and Aelia Duty Free, offering travel essentials, luxury goods, and food services through both owned and franchised outlets. This segment capitalizes on high foot traffic in airports and train stations, leveraging exclusive concessions and partnerships with premium brands such as Hermès and Nespresso. The company’s media assets, including Europe 1 radio and Paris Match magazine, further diversify its revenue streams, blending traditional publishing with modern digital and broadcast platforms. Lagardère’s dual focus on content creation and retail distribution positions it uniquely at the intersection of consumer cyclical trends, benefiting from global travel recovery and enduring demand for cultural products.

Revenue Profitability And Efficiency

Lagardère reported EUR 8.99 billion in revenue for the latest fiscal year, with net income of EUR 168 million, reflecting a modest but stable profitability margin. Operating cash flow stood at EUR 1.29 billion, indicating robust cash generation capabilities, while capital expenditures of EUR -293 million suggest disciplined reinvestment. The diluted EPS of EUR 1.18 underscores efficient earnings distribution across its 141.2 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its high-margin travel retail operations and resilient publishing segment. With an operating cash flow covering debt obligations and funding growth initiatives, Lagardère demonstrates prudent capital allocation. However, its total debt of EUR 4.9 billion warrants monitoring, though it is partially offset by EUR 393 million in cash reserves.

Balance Sheet And Financial Health

Lagardère’s balance sheet reflects a leveraged but manageable structure, with total debt significantly outweighing cash equivalents. The company’s ability to generate strong operating cash flow provides a cushion for debt servicing, but its financial health remains sensitive to travel sector volatility and interest rate fluctuations. The current liquidity position appears adequate for near-term obligations.

Growth Trends And Dividend Policy

Growth is driven by recovery in global travel and steady demand for publishing content, though cyclical risks persist. The dividend payout of EUR 0.63 per share signals a commitment to shareholder returns, albeit with a conservative yield. Future expansion may hinge on strategic concessions and digital transformation in publishing.

Valuation And Market Expectations

With a market cap of EUR 2.7 billion and a beta of 0.79, Lagardère trades with moderate volatility, reflecting its mixed exposure to cyclical and defensive sectors. Investors likely price in a balanced view of travel retail’s rebound potential against publishing’s structural challenges.

Strategic Advantages And Outlook

Lagardère’s strategic advantages lie in its entrenched travel retail footprint and diversified media portfolio. The outlook remains cautiously optimistic, contingent on travel industry recovery and successful adaptation to digital publishing trends. Long-term success will depend on leveraging its premium retail partnerships and content monetization strategies.

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