investorscraft@gmail.com

Intrinsic ValueValora Holding AG (VALN.SW)

Previous CloseCHF259.50
Intrinsic Value
Upside potential
Previous Close
CHF259.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Valora Holding AG is a leading European retailer specializing in convenience and food service, operating under well-established brands such as k kiosk, BackWerk, and Caffè Spettacolo. The company serves high-traffic urban and transit locations across Switzerland, Germany, Luxembourg, and Austria, leveraging its dual-segment approach—Retail and Food Service—to capture consumer demand for quick, accessible products. Its Retail segment focuses on press, tobacco, and consumer goods, while the Food Service segment specializes in freshly baked goods and coffee-bar concepts. Valora’s strategic positioning in transit hubs and urban centers ensures consistent foot traffic, reinforcing its market resilience. The company’s diversified brand portfolio and localized adaptations allow it to maintain competitive differentiation in the fragmented European convenience retail sector. With a century-long heritage, Valora combines operational scale with niche expertise, balancing traditional retail with modern food service trends to sustain its regional dominance.

Revenue Profitability And Efficiency

In FY 2021, Valora reported revenue of CHF 1.75 billion, reflecting its broad retail and food service footprint. Net income stood at CHF 8.3 million, with diluted EPS of CHF 1.88, indicating modest profitability amid sector-wide challenges. Operating cash flow was robust at CHF 217.5 million, supported by efficient working capital management, while capital expenditures of CHF 38.9 million underscored ongoing investments in store formats and supply chain optimization.

Earnings Power And Capital Efficiency

Valora’s operating cash flow demonstrates its ability to convert revenue into liquidity, though net income margins remain thin due to competitive pressures and operational costs. The company’s capital efficiency is evident in its ability to sustain dividends and reinvest in high-traffic locations, though elevated debt levels (CHF 1.37 billion) suggest leveraged growth strategies that warrant monitoring.

Balance Sheet And Financial Health

Valora’s balance sheet shows CHF 141.2 million in cash against total debt of CHF 1.37 billion, indicating a leveraged but manageable position. The debt load reflects expansion and modernization initiatives, while liquidity remains adequate to cover near-term obligations. The company’s asset-light retail model helps mitigate balance sheet risks, though interest coverage ratios should be assessed for long-term sustainability.

Growth Trends And Dividend Policy

Valora’s growth is tied to urban convenience trends and transit-linked demand, with potential from digital integration and format innovations. The company paid a dividend of CHF 3 per share in FY 2021, signaling confidence in cash flow stability. However, top-line growth has been tempered by macroeconomic headwinds, requiring disciplined cost management to preserve shareholder returns.

Valuation And Market Expectations

With a market cap of CHF 1.14 billion and a beta of 1.12, Valora trades with moderate volatility, reflecting its defensive yet cyclical exposure. Investors likely price in steady cash flows but remain cautious about debt levels and margin pressures in a competitive landscape. The valuation suggests balanced expectations for recovery and niche market resilience.

Strategic Advantages And Outlook

Valora’s strengths lie in its prime locations, diversified brands, and operational agility. The outlook hinges on post-pandemic foot traffic recovery and efficiency gains from digital tools. Strategic focus on high-margin food service and sustainable store concepts could enhance profitability, though inflation and supply chain risks pose near-term challenges.

Sources

Company annual report (FY 2021), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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