investorscraft@gmail.com

Intrinsic ValueTikehau Capital (TKO.PA)

Previous Close16.10
Intrinsic Value
Upside potential
Previous Close
16.10

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

Tikehau Capital is a diversified asset management firm specializing in private equity, venture capital, and credit solutions across multiple geographies and sectors. The company operates as a long-term capital steward for institutional and private investors, deploying capital through senior secured loans, mezzanine financing, and equity investments. Its investment focus spans early-stage ventures, middle-market European corporates, and opportunistic turnarounds, with a geographic emphasis on Singapore and Europe. Tikehau Capital differentiates itself through a flexible, multi-asset approach, combining balance sheet investments with third-party capital management. The firm’s sector-agnostic strategy allows it to capitalize on inefficiencies in credit and private markets, while its global footprint—spanning Europe, North America, and Asia—provides diversified deal flow. With a preference for tickets ranging from €0.41M to €70M, it occupies a niche between traditional private equity and direct lending, appealing to investors seeking bespoke solutions. The firm’s integrated platform, combining proprietary capital with fee-generating asset management, strengthens its resilience across market cycles.

Revenue Profitability And Efficiency

Tikehau Capital reported €557.8M in revenue for the latest fiscal period, with net income of €155.8M, reflecting a net margin of approximately 28%. The firm’s diluted EPS of €0.86 underscores its earnings capacity, while operating cash flow of €184.1M indicates robust liquidity generation. Notably, the absence of capital expenditures suggests a capital-light model focused on financial intermediation rather than asset-intensive operations.

Earnings Power And Capital Efficiency

The firm’s earnings are driven by a mix of investment returns and asset management fees, with €337M in cash and equivalents providing deployment flexibility. However, total debt of €1.64B implies leveraged operations, though this is typical for alternative asset managers. The beta of 0.856 suggests lower volatility relative to broader markets, aligning with its diversified portfolio.

Balance Sheet And Financial Health

Tikehau Capital maintains a solid liquidity position with €337M in cash against €1.64B of total debt, indicating a manageable leverage profile. The lack of capex commitments supports financial agility, while the debt load is likely structured to match long-duration assets. The balance sheet reflects a hybrid of proprietary investments and third-party capital, typical for its business model.

Growth Trends And Dividend Policy

The firm’s €0.8 dividend per share signals a commitment to shareholder returns, supported by stable cash flows. Growth is likely tied to asset under management (AUM) expansion and opportunistic investments, though specific AUM figures are undisclosed. Its middle-market focus and geographic diversification provide avenues for organic and inorganic growth.

Valuation And Market Expectations

With a market cap of €3.34B, Tikehau Capital trades at ~6x revenue and ~21x net income, reflecting premium pricing for its niche expertise. The modest beta suggests investor confidence in its defensive positioning, though valuation hinges on future fundraising success and investment performance.

Strategic Advantages And Outlook

Tikehau Capital’s integrated model, global reach, and multi-strategy platform position it to capitalize on private market growth. Challenges include competition for deals and macroeconomic sensitivity, but its sector-agnostic approach and balance sheet strength provide resilience. The outlook remains tied to alternative asset demand and capital deployment efficiency.

Sources

Company description, financial data from disclosed filings, and market metrics from Euronext.

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