investorscraft@gmail.com

Intrinsic ValueTomTom N.V. (TMO.SW)

Previous CloseCHF8.05
Intrinsic Value
Upside potential
Previous Close
CHF8.05

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

TomTom N.V. operates in the dynamic navigation and location-based technology sector, providing critical solutions for automotive, logistics, and mobility industries. The company’s revenue model is anchored in two segments: Location Technology, which includes high-definition maps, real-time traffic data, and automated driving solutions, and Consumer, offering navigation devices and services. TomTom’s HD maps and ADAS capabilities position it as a key enabler for autonomous driving, competing with tech giants and specialized firms. Its AutoStream and RoadCheck products cater to automakers seeking reliable ADAS and autonomous driving data, while its digital cockpit platform, TomTom indigo, targets the evolving in-car infotainment market. Despite challenges from free alternatives like Google Maps, TomTom maintains relevance through high-precision data and industry-specific solutions, particularly in fleet management and automotive OEM partnerships. The company’s focus on electric vehicle routing and traffic analytics further strengthens its niche in smart mobility and sustainable transportation.

Revenue Profitability And Efficiency

TomTom reported revenue of CHF 574.4 million for FY 2024, reflecting its steady but challenged position in a competitive market. The company posted a net loss of CHF 17.3 million, with diluted EPS of -CHF 0.14, indicating ongoing profitability pressures. Operating cash flow was modest at CHF 1.4 million, while capital expenditures of CHF 5.6 million suggest continued investment in technology and product development.

Earnings Power And Capital Efficiency

TomTom’s earnings power remains constrained, as evidenced by its negative net income and thin operating cash flow. The company’s capital efficiency is under scrutiny, with significant expenditures on R&D and map data maintenance. Its ability to monetize high-definition maps and ADAS solutions will be critical to improving returns, though competition and pricing pressures persist.

Balance Sheet And Financial Health

TomTom’s balance sheet shows CHF 55.9 million in cash and equivalents against CHF 43.5 million in total debt, providing moderate liquidity. The absence of dividends aligns with its reinvestment strategy, but the lack of consistent profitability raises questions about long-term financial sustainability. Shareholders’ equity is likely under pressure given recurring losses.

Growth Trends And Dividend Policy

Growth trends are mixed, with TomTom pivoting toward high-margin location technology services while its legacy consumer navigation business declines. The company does not pay dividends, prioritizing cash retention for innovation and debt management. Its focus on autonomous driving and EV routing could unlock growth, but execution risks remain high in a capital-intensive sector.

Valuation And Market Expectations

With a market cap of CHF 1.05 billion, TomTom trades at a premium to its revenue, reflecting investor optimism around its ADAS and HD map offerings. However, persistent losses and competitive threats may temper expectations. The beta of 1.015 suggests market-aligned volatility, with sentiment tied to automotive tech adoption.

Strategic Advantages And Outlook

TomTom’s strategic advantages lie in its deep expertise in mapping and real-time traffic data, which are critical for autonomous vehicles. Partnerships with automakers and fleet operators provide stability, but the company must accelerate monetization to justify its valuation. The outlook hinges on broader ADAS adoption and its ability to differentiate against tech giants and open-source alternatives.

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