investorscraft@gmail.com

Intrinsic ValueTélévision Française 1 S.A. (TFI.PA)

Previous Close8.16
Intrinsic Value
Upside potential
Previous Close
8.16

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

Télévision Française 1 SA (TF1) is a leading French media conglomerate operating in broadcasting, digital content, and entertainment production. The company generates revenue primarily through advertising on its flagship channel TF1 and its portfolio of DTT and thematic channels, including TMC, TFX, and TF1 Séries Films. Its diversified content spans news, sports, drama, and movies, catering to a broad audience. TF1 also owns Newen Studios and TF1 Studio, which produce and distribute original content, reinforcing its vertical integration. The company’s digital arm, e-TF1, expands its reach through online platforms and digital marketing services. TF1 holds a dominant position in the French broadcasting market, competing with public broadcasters and streaming platforms. Its strong brand recognition and extensive content library provide a competitive edge, though shifting viewer habits toward digital platforms present challenges. The company’s strategic focus includes expanding its digital footprint and leveraging its production studios to secure international distribution deals.

Revenue Profitability And Efficiency

TF1 reported revenue of €2.36 billion, with net income of €205.5 million, reflecting a net margin of approximately 8.7%. The company’s operating cash flow of €475 million underscores its ability to convert advertising and content sales into cash efficiently. Capital expenditures of €321.3 million indicate ongoing investments in content production and digital infrastructure, aligning with industry trends toward high-quality programming and streaming capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of €0.97 suggests moderate earnings power, supported by stable advertising revenue and content monetization. The company’s capital efficiency is evident in its ability to fund operations and dividends while maintaining a manageable debt level. TF1’s diversified revenue streams, including studio productions and digital services, contribute to earnings resilience amid fluctuating ad markets.

Balance Sheet And Financial Health

TF1 maintains a solid balance sheet with €708.3 million in cash and equivalents against total debt of €271 million, indicating strong liquidity. The low leverage ratio provides flexibility for strategic investments or acquisitions. The company’s financial health is further supported by consistent operating cash flow, ensuring sustainable operations and shareholder returns.

Growth Trends And Dividend Policy

TF1’s growth is driven by digital expansion and content production, though traditional broadcasting faces secular declines. The company pays a dividend of €0.60 per share, reflecting a commitment to returning capital to shareholders. Future growth may hinge on successful digital transformation and international content distribution.

Valuation And Market Expectations

With a market cap of €1.87 billion and a beta of 1.048, TF1 is viewed as moderately volatile relative to the market. Investors likely expect steady performance from its core broadcasting business while anticipating growth in digital and studio segments. Valuation metrics should account for both legacy strengths and digital transition risks.

Strategic Advantages And Outlook

TF1’s key advantages include its strong brand, content production capabilities, and diversified revenue streams. The outlook depends on its ability to adapt to digital consumption trends while maintaining advertising revenue. Strategic investments in studios and digital platforms position TF1 for long-term relevance, though competition from global streaming services remains a challenge.

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