investorscraft@gmail.com

Intrinsic ValueTelekom Austria AG (TA1.DE)

Previous Close9.83
Intrinsic Value
Upside potential
Previous Close
9.83

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

Telekom Austria AG operates as a leading telecommunications provider across Central and Eastern Europe, serving approximately 26 million customers in Austria, Belarus, Bulgaria, Croatia, North Macedonia, Serbia, and Slovenia. The company’s diversified revenue model includes fixed-line services (broadband, IPTV, smart home solutions) and mobile communications (voice, data, digital services), complemented by ICT solutions, cloud services, and IoT offerings. As a subsidiary of América Móvil, it benefits from synergies in infrastructure and technology while maintaining a strong regional presence. Telekom Austria competes in both consumer and enterprise segments, leveraging its extensive network to deliver bundled services that enhance customer retention. Its strategic focus on digital transformation and 5G rollout positions it as a key player in the evolving telecom landscape, balancing legacy services with high-growth areas like cloud and IoT. The company’s market leadership in Austria and expanding footprint in emerging European markets underscore its resilience against competitive pressures.

Revenue Profitability And Efficiency

Telekom Austria reported revenue of €5.32 billion for the period, with net income of €625.9 million, reflecting a stable margin in a capital-intensive industry. Operating cash flow stood at €1.81 billion, supporting reinvestment needs, while capital expenditures of €890.4 million highlight ongoing network modernization. The company’s ability to generate consistent cash flows underscores operational efficiency despite regulatory and competitive challenges.

Earnings Power And Capital Efficiency

Diluted EPS of €0.94 demonstrates Telekom Austria’s earnings resilience, driven by diversified service offerings and cost management. The company’s capital efficiency is evident in its ability to fund growth initiatives while maintaining profitability, though high infrastructure costs inherent to the telecom sector temper returns. Its asset-light digital services segment may improve margins over time.

Balance Sheet And Financial Health

Telekom Austria’s balance sheet shows €367 million in cash against €2.65 billion in total debt, indicating moderate leverage. The debt level is manageable given stable cash flows, but refinancing risks persist in a rising-rate environment. Liquidity remains adequate, with operating cash flow covering interest obligations and sustaining dividend payouts.

Growth Trends And Dividend Policy

Growth is anchored in 5G expansion and digital services, though regional macroeconomic volatility poses risks. The company’s dividend of €0.40 per share reflects a commitment to shareholder returns, with a payout ratio aligned with industry peers. Future dividend sustainability hinges on maintaining cash flow stability amid capex demands.

Valuation And Market Expectations

With a market cap of €6.67 billion and a beta of 0.38, Telekom Austria is viewed as a defensive play. The valuation incorporates its regional dominance and América Móvil’s backing, but investor sentiment remains cautious due to regulatory pressures and capital intensity.

Strategic Advantages And Outlook

Telekom Austria’s strategic edge lies in its integrated infrastructure and América Móvil’s scale. Near-term challenges include 5G rollout costs and competition, but long-term opportunities in IoT and enterprise digitalization could drive growth. The outlook remains stable, contingent on execution in high-potential markets like Bulgaria and Serbia.

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