investorscraft@gmail.com

Intrinsic ValueFerrari N.V. (RACE.SW)

Previous CloseCHF156.00
Intrinsic Value
Upside potential
Previous Close
CHF156.00

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

Ferrari N.V. is a globally recognized luxury performance sports car manufacturer, operating in the high-end automotive sector. The company's core revenue model revolves around the production and sale of exclusive vehicles, including sports, GT, and hyper cars, alongside limited-edition and one-off models. Ferrari also generates income through after-sales services, brand licensing, and theme parks, reinforcing its premium positioning. The brand's prestige is further amplified by its involvement in Formula 1 racing, which enhances its desirability and market differentiation. With a selective distribution network of 172 authorized dealers and 30 retail stores, Ferrari maintains tight control over its brand experience, ensuring exclusivity. The company's diversified revenue streams, including apparel, accessories, and financial services, provide stability beyond automotive sales. Ferrari's strong pricing power and limited production volumes underscore its status as a leader in the ultra-luxury automotive segment, appealing to affluent consumers and collectors worldwide.

Revenue Profitability And Efficiency

Ferrari reported revenue of CHF 6.68 billion for the period, with net income reaching CHF 1.52 billion, reflecting a robust net margin of approximately 22.8%. The company's operating cash flow stood at CHF 1.93 billion, demonstrating strong cash generation capabilities. Capital expenditures of CHF 482 million indicate disciplined reinvestment to support growth and innovation while maintaining profitability.

Earnings Power And Capital Efficiency

Ferrari's diluted EPS of CHF 8.46 highlights its earnings strength, supported by high-margin vehicle sales and brand monetization. The company's capital efficiency is evident in its ability to generate substantial cash flows relative to its asset base, with a focus on premium pricing and controlled production volumes driving returns.

Balance Sheet And Financial Health

Ferrari maintains a solid financial position, with cash and equivalents of CHF 1.74 billion and total debt of CHF 3.35 billion. The balance sheet reflects prudent leverage, supported by consistent profitability and strong liquidity. The company's financial health is further reinforced by its ability to fund operations and growth initiatives without excessive reliance on external financing.

Growth Trends And Dividend Policy

Ferrari has demonstrated steady growth, supported by strong demand for its luxury vehicles and brand extensions. The company's dividend policy, with a payout of CHF 2.37 per share, reflects its commitment to returning capital to shareholders while retaining sufficient funds for strategic investments. Limited production volumes and pricing power provide a stable foundation for future growth.

Valuation And Market Expectations

With a market capitalization of CHF 27.93 billion and a beta of 0.584, Ferrari is valued as a premium, low-volatility asset in the luxury automotive sector. Investors likely anticipate sustained demand for its exclusive products and brand-driven revenue streams, supported by its strong pricing power and global recognition.

Strategic Advantages And Outlook

Ferrari's strategic advantages include its iconic brand, racing heritage, and exclusivity-driven business model. The company is well-positioned to capitalize on the growing luxury market, with potential opportunities in electrification and digital engagement. Its focus on innovation, coupled with disciplined production, ensures long-term competitiveness in the high-performance automotive segment.

Sources

Company filings, investor presentations, 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