investorscraft@gmail.com

Intrinsic ValueFerrari N.V. (RACE)

Previous Close$333.17
Intrinsic Value
Upside potential
Previous Close
$333.17

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

Ferrari N.V. operates as a luxury automotive manufacturer, renowned for its high-performance sports cars and brand prestige. The company generates revenue through vehicle sales, bespoke customization programs, and a growing lifestyle segment, including merchandise and licensing. Ferrari’s exclusivity and limited production volumes reinforce its premium positioning, allowing it to command significant pricing power. The brand’s motorsport heritage, particularly in Formula 1, enhances its aspirational appeal and marketing leverage. Ferrari’s business model thrives on scarcity, with production capped to maintain desirability and residual values. Its direct-to-consumer sales approach ensures tight control over distribution and customer experience. The company also benefits from a loyal clientele and strong demand for limited-edition models, which often sell out pre-production. In the luxury automotive sector, Ferrari competes with brands like Lamborghini and McLaren but maintains a unique position due to its racing pedigree and cultural cachet. The company’s expansion into hybrid and electric vehicles aligns with broader industry trends while preserving its performance ethos.

Revenue Profitability And Efficiency

Ferrari reported revenue of $6.68 billion for FY 2024, with net income of $1.52 billion, reflecting a robust 22.8% net margin. The company’s operating cash flow of $1.93 billion underscores strong profitability, while capital expenditures of $482 million indicate disciplined reinvestment. Ferrari’s ability to maintain high margins is driven by premium pricing, efficient production, and a lean cost structure relative to its luxury peers.

Earnings Power And Capital Efficiency

Ferrari’s diluted EPS of $8.46 highlights its earnings strength, supported by high-margin vehicle sales and ancillary revenue streams. The company’s capital efficiency is evident in its ability to generate substantial cash flow relative to its asset base, with a focus on maximizing returns from limited production volumes. Ferrari’s capital allocation prioritizes brand-enhancing investments and shareholder returns.

Balance Sheet And Financial Health

Ferrari’s balance sheet remains solid, with $1.74 billion in cash and equivalents against $3.35 billion in total debt. The company’s leverage is manageable, supported by consistent cash generation. Ferrari’s financial health is further reinforced by its ability to fund growth initiatives and dividends without compromising liquidity or creditworthiness.

Growth Trends And Dividend Policy

Ferrari has demonstrated steady growth, driven by model diversification and geographic expansion. The company’s dividend of $3.39 per share reflects a commitment to returning capital to shareholders, supported by stable cash flows. Future growth is expected to be fueled by hybrid and electric vehicle launches, as well as incremental revenue from lifestyle and licensing segments.

Valuation And Market Expectations

Ferrari’s valuation reflects its premium brand and growth prospects, trading at elevated multiples relative to automotive peers. The market prices in sustained pricing power and margin resilience, with expectations for continued innovation and exclusivity. Investor sentiment remains positive, given Ferrari’s unique positioning and long-term demand visibility.

Strategic Advantages And Outlook

Ferrari’s strategic advantages include its unrivaled brand equity, limited production strategy, and motorsport legacy. The company is well-positioned to navigate industry shifts toward electrification while maintaining its performance DNA. The outlook remains favorable, with demand outstripping supply and opportunities to expand into adjacent luxury markets. Ferrari’s focus on innovation and customer exclusivity underpins its long-term growth trajectory.

Sources

Company filings, investor presentations

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