investorscraft@gmail.com

Intrinsic ValueRTL Group S.A. (RTL.SW)

Previous CloseCHF50.20
Intrinsic Value
Upside potential
Previous Close
CHF50.20

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, its core revenue model relies on advertising sales, subscription fees from streaming platforms like RTL+ and Videoland, and content production through its Fremantle segment. The company holds a strong market position in German-speaking regions, where its flagship channels (RTL, Vox, and Super RTL) dominate viewership. RTL Group benefits from vertical integration, producing original content via RTL Studios and monetizing it across linear TV and digital platforms. Its ad-tech subsidiary, Smartclip, enhances targeted advertising capabilities. While facing structural declines in linear TV, RTL Group has pivoted toward streaming, leveraging its extensive content library and regional expertise. The company competes with global streaming giants by focusing on local-language programming and hybrid monetization (ad-supported and subscription models). As a subsidiary of Bertelsmann, it retains strategic advantages in content financing and cross-platform distribution.

Revenue Profitability And Efficiency

RTL Group reported EUR 6.25 billion in revenue for FY 2024, with net income of EUR 460 million, reflecting a 7.4% net margin. Operating cash flow stood at EUR 761 million, demonstrating robust cash generation despite a EUR 174 million capital expenditure burden. The company’s profitability is supported by its diversified revenue streams, though advertising volatility remains a key sensitivity.

Earnings Power And Capital Efficiency

Diluted EPS of EUR 2.97 underscores RTL Group’s earnings stability, driven by its high-margin content production arm (Fremantle) and growing digital subscriptions. Capital efficiency is moderate, with reinvestment focused on streaming infrastructure and original content to offset linear TV declines. The firm’s beta of 0.836 indicates lower volatility relative to the broader market.

Balance Sheet And Financial Health

The balance sheet shows EUR 587 million in cash against EUR 1.43 billion of total debt, suggesting manageable leverage. Liquidity is adequate, with operating cash flow covering interest obligations comfortably. The company’s financial health is stable, though content investments may pressure free cash flow in the near term.

Growth Trends And Dividend Policy

RTL Group’s growth is increasingly digital-led, with streaming platforms like RTL+ offsetting linear TV declines. The firm maintains a shareholder-friendly dividend policy, distributing EUR 2.28 per share annually, supported by predictable cash flows. However, long-term growth hinges on successful digital transformation and international content monetization.

Valuation And Market Expectations

With a market cap of EUR 7.77 billion, RTL Group trades at a P/E multiple of ~16.9x (based on FY 2024 EPS). Investors appear to price in modest growth, balancing digital potential against linear TV headwinds. The stock’s low beta suggests it is viewed as a defensive play within the sector.

Strategic Advantages And Outlook

RTL Group’s strategic advantages include its strong local content library, Bertelsmann’s backing, and hybrid monetization capabilities. The outlook remains cautiously optimistic, with streaming adoption and ad-tech innovations likely to drive future earnings. However, competition from global platforms and regulatory risks in European media markets pose challenges.

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