investorscraft@gmail.com

Intrinsic ValueTéléverbier S.A. (TVRB.PA)

Previous Close59.00
Intrinsic Value
Upside potential
Previous Close
59.00

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

Téléverbier SA operates as a key player in Switzerland's alpine tourism sector, specializing in ski lift operations and complementary services. The company generates revenue through a diversified model, including lift passes, high-altitude restaurants, ski school operations, and equipment rentals. Its vertical integration—spanning hospitality, maintenance workshops, and retail—enhances its resilience to seasonal fluctuations. Positioned in Verbier, a premier ski destination, Téléverbier benefits from strong brand recognition and steady tourist demand, though it faces competition from other regional operators. The company’s focus on infrastructure maintenance and ancillary services strengthens its market position, catering to both leisure and professional skiers. Its ability to monetize multiple touchpoints along the visitor journey underscores its strategic advantage in a niche but competitive industry.

Revenue Profitability And Efficiency

Téléverbier reported revenue of €64.9 million in FY 2024, with net income of €984,000, reflecting tight margins typical of capital-intensive ski operations. Operating cash flow of €17.5 million suggests reasonable liquidity, though significant capital expenditures (€23.6 million) indicate ongoing infrastructure investments. The company’s ability to sustain profitability amid high fixed costs hinges on efficient asset utilization and ancillary revenue streams.

Earnings Power And Capital Efficiency

Diluted EPS of €0.7 underscores modest earnings power, constrained by seasonal demand and operational costs. The negative free cash flow (after capex) highlights reinvestment needs, but stable operating cash flow supports debt servicing. Capital efficiency is challenged by cyclical demand, though diversification into hospitality and retail mitigates some volatility.

Balance Sheet And Financial Health

With €12.7 million in cash and €37.3 million in total debt, Téléverbier maintains a leveraged but manageable balance sheet. Debt levels are typical for infrastructure-heavy operators, and liquidity appears sufficient for near-term obligations. The absence of dividends suggests prioritization of debt reduction or reinvestment.

Growth Trends And Dividend Policy

Growth is likely tied to tourism trends and capacity upgrades, with no dividend payouts reflecting a focus on capital retention. The lack of a dividend policy aligns with the company’s cyclical cash flows and reinvestment requirements.

Valuation And Market Expectations

At a market cap of €84 million, the company trades at ~1.3x revenue, a discount to broader industrials, reflecting its niche exposure and operational risks. The negative beta (-0.031) suggests low correlation with broader markets, possibly due to its localized demand drivers.

Strategic Advantages And Outlook

Téléverbier’s integrated model and prime location provide stability, but its outlook depends on tourism recovery and climate resilience. Strategic investments in maintenance and hospitality could enhance long-term competitiveness, though macroeconomic and environmental risks persist.

Sources

Company description, financial data from public filings (likely Swiss commercial register or Euronext disclosures), and inferred industry context.

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