investorscraft@gmail.com

Intrinsic ValueTX Group AG (TXGN.SW)

Previous CloseCHF166.40
Intrinsic Value
Upside potential
Previous Close
CHF166.40

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

TX Group AG is a diversified Swiss media and digital services company operating across multiple segments, including digital marketplaces, advertising, publishing, and fintech. Its core revenue model is driven by advertising sales, subscription-based content, and transaction fees from platforms like JobCloud and TX Markets. The company holds a strong position in Switzerland’s media landscape, leveraging its portfolio of newspapers, digital platforms, and performance marketing services to maintain relevance in a shifting industry. TX Group’s diversified approach mitigates reliance on any single revenue stream, while its ownership of 20 Minuten and Goldbach strengthens its advertising footprint. The company’s expansion into digital entertainment (Zattoo) and scheduling tools (Doodle) reflects its strategic pivot toward high-growth digital services. Despite structural challenges in traditional publishing, TX Group’s integrated ecosystem of media, classifieds, and fintech platforms provides resilience and cross-platform synergies.

Revenue Profitability And Efficiency

TX Group reported revenue of CHF 940.7 million in the latest fiscal period, though net income was negative at CHF -3.2 million, reflecting margin pressures in traditional media. Operating cash flow remained robust at CHF 266.7 million, indicating effective working capital management. Capital expenditures were modest at CHF -17.6 million, suggesting disciplined reinvestment in digital transformation initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF -0.3 highlights near-term profitability challenges, likely tied to restructuring costs or digital investments. However, its strong operating cash flow generation underscores underlying earnings potential. The balance between legacy media declines and digital growth will be critical for improving capital efficiency over time.

Balance Sheet And Financial Health

TX Group maintains a solid liquidity position with CHF 380.3 million in cash and equivalents, against total debt of CHF 225.8 million, indicating a conservative leverage profile. The healthy cash reserve supports flexibility for strategic investments or shareholder returns, though the negative net income warrants monitoring.

Growth Trends And Dividend Policy

Despite profitability headwinds, TX Group sustains a shareholder-friendly dividend policy, distributing CHF 4.8 per share. Growth hinges on digital platform expansion, particularly in fintech and classifieds, while traditional media revenues may continue to face secular declines. The company’s ability to pivot toward higher-margin digital services will dictate future growth trajectories.

Valuation And Market Expectations

With a market cap of CHF 2.17 billion and a beta of 0.62, TX Group is perceived as a relatively stable player in the Swiss market. Investors likely price in a gradual transition to digital dominance, though near-term valuation multiples may reflect skepticism around legacy media’s erosion.

Strategic Advantages And Outlook

TX Group’s integrated media and digital platform ecosystem provides a competitive moat in Switzerland. Strategic advantages include its diversified revenue streams and strong local brand equity. The outlook depends on execution in digital transformation, with potential upside from fintech and marketplace growth offsetting publishing declines.

Sources

Company filings, market 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