investorscraft@gmail.com

Intrinsic ValueVinci S.A. (SQU.DE)

Previous Close121.15
Intrinsic Value
Upside potential
Previous Close
121.15

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

Vinci SA is a global leader in the engineering and construction sector, specializing in the design, financing, and management of critical infrastructure. The company operates through two core segments: concessions and contracting. The concessions segment, including Vinci Autoroutes and Vinci Concessions, focuses on long-term infrastructure management, such as motorways, airports, and rail networks, generating stable, annuity-like revenue. The contracting segment, encompassing Vinci Construction, Vinci Energies, and Eurovia, delivers project-based services in construction, energy, and urban development, leveraging its extensive European footprint. Vinci’s diversified portfolio and integrated business model provide resilience against cyclical downturns, while its expertise in public-private partnerships (PPPs) strengthens its competitive positioning. As a key player in sustainable infrastructure, Vinci is well-positioned to capitalize on global trends in urbanization, energy transition, and digitalization, supported by its strong brand and operational scale.

Revenue Profitability And Efficiency

Vinci reported revenue of €72.8 billion in FY 2024, reflecting its broad operational reach. Net income stood at €4.9 billion, with a diluted EPS of €8.43, demonstrating robust profitability. Operating cash flow of €11.7 billion underscores efficient working capital management, while capital expenditures of €4.1 billion highlight ongoing investments in growth and maintenance. The company’s ability to convert revenue into cash flow supports its financial flexibility.

Earnings Power And Capital Efficiency

Vinci’s earnings power is driven by its dual revenue streams, with concessions providing stable cash flows and contracting delivering project-based growth. The company’s capital efficiency is evident in its ability to manage large-scale infrastructure projects while maintaining healthy margins. Its concessions segment, in particular, benefits from high barriers to entry and long-term contracts, enhancing return on invested capital.

Balance Sheet And Financial Health

Vinci’s balance sheet remains solid, with €15.2 billion in cash and equivalents against total debt of €36.3 billion. The company’s leverage is manageable given its stable cash flows from concessions and strong liquidity position. Its financial health is further supported by a diversified funding base and access to capital markets, ensuring resilience in varying economic conditions.

Growth Trends And Dividend Policy

Vinci has demonstrated consistent growth, supported by its global infrastructure projects and concessions portfolio. The company’s dividend policy is shareholder-friendly, with a dividend per share of €4.75, reflecting its commitment to returning capital while reinvesting in growth opportunities. Future growth is expected to be driven by urbanization, energy transition, and digital infrastructure demand.

Valuation And Market Expectations

With a market capitalization of €72.4 billion and a beta of 0.98, Vinci is valued as a stable, low-volatility player in the industrials sector. The market likely prices in its defensive concessions revenue and growth potential in contracting. Valuation multiples reflect its premium positioning as a leader in sustainable infrastructure.

Strategic Advantages And Outlook

Vinci’s strategic advantages include its integrated business model, strong concession assets, and expertise in PPPs. The outlook remains positive, with tailwinds from global infrastructure spending and energy transition initiatives. The company’s focus on sustainability and digital innovation positions it well for long-term growth, though macroeconomic risks and regulatory changes remain key monitorables.

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