investorscraft@gmail.com

Intrinsic ValueBergbahnen Engelberg-Trübsee-Titlis AG (TIBN.SW)

Previous CloseCHF61.00
Intrinsic Value
Upside potential
Previous Close
CHF61.00

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

Bergbahnen Engelberg-Trübsee-Titlis AG is a Swiss cableway and tourism company specializing in year-round mountain experiences. The company operates a diversified portfolio, including ski lifts, summer hiking trails, hotels, restaurants, and retail shops, capitalizing on Engelberg’s reputation as a premier alpine destination. Its integrated approach combines transportation infrastructure with hospitality, ensuring steady revenue streams from both leisure travelers and seasonal sports enthusiasts. As a key player in Switzerland’s leisure sector, the company benefits from high barriers to entry due to regulatory and environmental constraints on cableway operations. Its strategic location near Zurich enhances accessibility, attracting domestic and international tourists. The firm’s long-standing brand equity, dating back to 1913, reinforces its market position. While dependent on weather conditions, its multi-season offerings mitigate revenue volatility. The company’s focus on sustainability and premium experiences aligns with evolving consumer preferences in eco-conscious tourism.

Revenue Profitability And Efficiency

In FY 2024, the company reported revenue of CHF 70.4 million, with net income of CHF 15.0 million, reflecting robust profitability in the leisure sector. Operating cash flow stood at CHF 20.6 million, though significant capital expenditures (CHF 41.4 million) indicate ongoing infrastructure investments. The diluted EPS of CHF 4.48 underscores efficient earnings generation relative to its market cap.

Earnings Power And Capital Efficiency

The firm demonstrates solid earnings power, with net income margins exceeding 21%. Capital efficiency is tempered by high capex, typical for cableway operators maintaining and modernizing assets. The balance between reinvestment and profitability suggests a focus on long-term growth over short-term returns.

Balance Sheet And Financial Health

Bergbahnen maintains a conservative balance sheet, with CHF 19.95 million in cash and equivalents against CHF 28.0 million in total debt. The manageable leverage and liquidity position provide flexibility, though capex demands may necessitate further financing. The absence of excessive debt signals prudent financial management.

Growth Trends And Dividend Policy

Growth is tied to tourism trends and capacity expansions, with recent capex likely aimed at enhancing visitor experiences. The dividend of CHF 0.8 per share, yielding ~1.7%, reflects a balanced approach to shareholder returns and reinvestment, aligning with the company’s steady but capital-intensive model.

Valuation And Market Expectations

At a market cap of CHF 140.4 million, the stock trades at ~9.3x net income, a modest multiple for a niche tourism operator. The low beta (0.54) suggests resilience to broader market volatility, though sector-specific risks (e.g., weather, travel demand) persist.

Strategic Advantages And Outlook

The company’s integrated tourism model and geographic monopoly in Engelberg provide durable advantages. Sustainability initiatives and premium positioning may drive future demand. However, reliance on discretionary spending and climate-related risks warrant caution. The outlook remains stable, supported by Switzerland’s robust tourism infrastructure.

Sources

Company filings, SIX Swiss Exchange data

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