investorscraft@gmail.com

Intrinsic ValueRTL Group S.A. (RRTL.DE)

Previous Close36.85
Intrinsic Value
Upside potential
Previous Close
36.85

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

RTL Group S.A. is a leading European entertainment company with a diversified portfolio spanning free-to-air and pay-TV channels, radio stations, and digital streaming services. Operating primarily in Germany, France, and the Netherlands, the company generates revenue through advertising, content licensing, and subscription-based streaming platforms like RTL+ and Videoland. Its business model leverages both traditional broadcasting and digital transformation, positioning it as a hybrid media powerhouse. RTL Group holds a strong market position in core European markets, supported by well-known brands such as RTL, Vox, and Fremantle, the latter being a key content production arm. The company benefits from vertical integration, producing original content through RTL Studios and distributing it across owned platforms and third-party networks. This dual approach mitigates reliance on any single revenue stream while capitalizing on the growing demand for digital entertainment. Despite competition from global streaming giants, RTL Group maintains regional dominance through localized content and strategic partnerships, such as its ties to Bertelsmann, its parent company.

Revenue Profitability And Efficiency

RTL Group reported revenue of €6.25 billion in its latest fiscal year, with net income of €460 million, reflecting a stable but competitive media landscape. The company’s operating cash flow of €761 million underscores efficient working capital management, while capital expenditures of €174 million indicate disciplined reinvestment in content and technology. Profitability metrics remain resilient, supported by diversified revenue streams and cost optimization.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €2.97 demonstrates solid earnings power, driven by high-margin digital services and content monetization. RTL Group’s capital efficiency is evident in its ability to generate substantial cash flows relative to its debt levels, with a focus on funding growth initiatives while maintaining shareholder returns through dividends.

Balance Sheet And Financial Health

RTL Group maintains a balanced financial position, with €587 million in cash and equivalents against total debt of €1.43 billion. The manageable leverage ratio and strong liquidity position provide flexibility for strategic investments or acquisitions. The company’s financial health is further supported by its ownership under Bertelsmann, ensuring access to additional capital if needed.

Growth Trends And Dividend Policy

Growth is increasingly driven by digital platforms, with streaming services like RTL+ expanding their subscriber base. The company’s dividend policy remains attractive, with a dividend per share of €2.5, reflecting a commitment to returning capital to shareholders. However, traditional TV advertising revenues face pressure, necessitating continued investment in digital transformation.

Valuation And Market Expectations

With a market capitalization of approximately €5.24 billion and a beta of 0.78, RTL Group is viewed as a stable but moderately cyclical investment. The valuation reflects expectations of steady cash flows from its diversified media assets, though investors remain cautious about long-term advertising trends and competition in the streaming space.

Strategic Advantages And Outlook

RTL Group’s strategic advantages include its strong regional brands, vertical integration in content production, and backing from Bertelsmann. The outlook hinges on successful digital expansion, particularly in streaming, while navigating industry-wide shifts toward on-demand entertainment. The company’s ability to adapt to changing consumer preferences will be critical for sustained growth.

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