investorscraft@gmail.com

Intrinsic ValueOlympique Lyonnais Groupe S.A. (OLG.PA)

Previous Close2.08
Intrinsic Value
Upside potential
Previous Close
2.08

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

Olympique Lyonnais Groupe SA operates at the intersection of sports, entertainment, and media, primarily through its ownership of the Olympique Lyonnais football club and management of Groupama Stadium. The company generates revenue through a diversified model, including ticketing, sponsorships, media rights, merchandising, and player transfers. Its stadium serves as a multipurpose venue, hosting concerts, corporate events, and other sporting activities, enhancing ancillary income streams. As a mid-tier European football club, Olympique Lyonnais competes in France's Ligue 1, balancing on-field performance with commercial growth. The club's brand strength and youth academy contribute to its market positioning, though financial sustainability remains a challenge amid competitive pressures. The company's media production arm further diversifies revenue but remains secondary to core football operations. Its market position is influenced by domestic league dynamics, European competition participation, and broader entertainment industry trends.

Revenue Profitability And Efficiency

The company reported revenue of €199.1 million for FY 2023, reflecting its multi-stream business model. However, profitability was strained, with a net loss of €97.8 million and negative operating cash flow of €125.3 million. Capital expenditures of €56.8 million indicate ongoing investments in infrastructure and operations, though cash reserves of €34.6 million suggest liquidity constraints relative to total debt of €458.5 million.

Earnings Power And Capital Efficiency

Earnings power remains volatile, heavily tied to sporting performance and player trading outcomes. The diluted EPS of -€1.09 underscores profitability challenges. Negative operating cash flow signals inefficiencies in converting revenue to cash, likely due to high fixed costs and cyclical revenue streams. The capital-intensive nature of football operations limits near-term capital efficiency improvements.

Balance Sheet And Financial Health

The balance sheet reflects financial strain, with total debt of €458.5 million significantly outweighing cash reserves. The absence of dividends aligns with reinvestment needs and loss-making operations. Debt levels may constrain flexibility, particularly if sporting performance or commercial revenues underperform. Stadium assets provide collateral value but liquidity remains a concern given operating cash burn.

Growth Trends And Dividend Policy

Growth hinges on stadium utilization, European competition qualification, and commercial partnerships. No dividends were distributed in FY 2023, consistent with reinvestment priorities and losses. Player trading and youth academy outputs could drive future revenue, though operational scalability is limited by league competitiveness and fixed cost structures.

Valuation And Market Expectations

The market cap of €361.7 million implies modest expectations, with a beta of 0.241 indicating lower volatility relative to broader markets. Valuation likely reflects brand equity and stadium assets, offset by financial underperformance. Investor sentiment may hinge on sporting success and debt management, given the sector's high-risk profile.

Strategic Advantages And Outlook

The club's brand, academy pipeline, and multipurpose stadium offer strategic advantages, but financial sustainability is critical. Medium-term prospects depend on cost discipline, commercial revenue growth, and on-field results. Sector headwinds, including wage inflation and competition for talent, pose challenges, though diversified revenue streams provide some resilience.

Sources

Company filings, market data

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