investorscraft@gmail.com

Intrinsic ValueErmenegildo Zegna N.V. (ZGN)

Previous Close$10.44
Intrinsic Value
Upside potential
Previous Close
$10.44

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

Ermenegildo Zegna N.V. operates in the global luxury fashion industry, specializing in high-end menswear, accessories, and footwear. The company generates revenue through direct retail, wholesale distribution, and licensing, with a strong emphasis on craftsmanship and premium materials. Zegna’s vertically integrated supply chain allows it to maintain quality control while optimizing production efficiency. The brand holds a distinguished position in the luxury sector, competing with established names like LVMH and Kering, and has expanded its reach through strategic acquisitions such as Thom Browne. Its market positioning leverages heritage, exclusivity, and modern tailoring to appeal to affluent consumers worldwide. Zegna’s direct-to-consumer (DTC) model, including flagship stores and e-commerce, enhances margins and customer engagement, while wholesale partnerships bolster brand visibility. The company’s focus on sustainability and digital innovation further strengthens its competitive edge in an evolving luxury landscape.

Revenue Profitability And Efficiency

In FY 2024, Zegna reported revenue of approximately €1.95 billion, reflecting steady growth in its luxury segments. Net income stood at €77.1 million, with diluted EPS of €0.30, indicating moderate profitability. Operating cash flow was robust at €279.1 million, supported by disciplined cost management and strong retail performance. Capital expenditures of €100.1 million suggest ongoing investments in retail expansion and operational upgrades.

Earnings Power And Capital Efficiency

Zegna’s earnings power is underpinned by its premium pricing and DTC focus, which drive higher margins. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income. However, elevated total debt of €1.04 billion warrants monitoring, though it is partially offset by €219.1 million in cash reserves.

Balance Sheet And Financial Health

Zegna’s balance sheet shows a solid liquidity position with €219.1 million in cash and equivalents. Total debt of €1.04 billion raises leverage concerns, but the company’s strong cash flow generation provides a buffer. The equity base remains stable, with 251.5 million shares outstanding, supporting financial flexibility for future growth initiatives.

Growth Trends And Dividend Policy

Zegna has demonstrated consistent revenue growth, driven by its luxury offerings and geographic expansion. The company’s dividend policy, with a payout of €0.1289 per share, reflects a commitment to shareholder returns while retaining capital for reinvestment. Future growth is likely to be fueled by digital transformation and strategic acquisitions.

Valuation And Market Expectations

The market values Zegna based on its premium brand equity and growth potential in the luxury sector. Current metrics suggest investors anticipate sustained revenue expansion and margin improvement, though macroeconomic headwinds in luxury spending could pose risks. The stock’s performance will hinge on execution in retail and wholesale channels.

Strategic Advantages And Outlook

Zegna’s strategic advantages include its heritage brand strength, vertical integration, and DTC focus. The outlook remains positive, supported by global luxury demand and operational efficiencies. Challenges include navigating inflationary pressures and maintaining debt discipline. Long-term success will depend on innovation and brand differentiation in a competitive market.

Sources

Company filings, investor presentations

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