{"id":29987,"date":"2025-04-07T09:23:35","date_gmt":"2025-04-07T07:23:35","guid":{"rendered":"https:\/\/integrae.it\/?p=29987"},"modified":"2025-04-07T09:23:36","modified_gmt":"2025-04-07T07:23:36","slug":"update-5","status":"publish","type":"post","link":"https:\/\/integrae.it\/en\/research\/update-5\/","title":{"rendered":"UPDATE"},"content":{"rendered":"\n<figure class=\"wp-block-table\"><table><tbody><tr><td>In FY24A, the value of production amounted to \u20ac 24.13 mln, down from \u20ac 26.91 mln in 2023, mainly due to the deconsolidation of Lindbergh France. EBITDA grew by 26.3% year-on-year, reaching \u20ac 4.33 mln, with a significant improvement in the EBITDA margin to 17.9%, thanks to the exit from low-margin activities. EBIT stood at \u20ac 2.36 mln, up from the previous year, while Net Income from continuing operations reached \u20ac 1.62 mln. Discontinued operations reported a loss of \u20ac 1.59 mln, bringing the overall net result to \u20ac 0.02 mln. Net Financial Position improved slightly, shifting from \u20ac 3.79 mln in debt in FY23A to \u20ac 3.42 mln in FY24A.<br><br>In light of the results published in the FY24A annual report, we have revised our estimates for both the current and future years. Specifically, we estimate FY25E production value at \u20ac 33.00 mln and EBITDA at \u20ac 5.30 mln, corresponding to a margin of 16.1%. In the following years, we expect production value to rise to \u20ac 43.10 mln in FY27E (CAGR 24A\u201327E: 21.3%), with EBITDA reaching \u20ac 7.40 mln (margin of 17.2%), up from \u20ac 4.33 mln in FY24A (EBITDA margin of 17.9%). On the balance sheet side, we forecast a cash-positive Net Financial Position of \u20ac 2.92 mln for FY27E. We have assessed Lindbergh\u2019s equity value based on both the DCF methodology and a sample of comparable companies\u2019 market multiples. The DCF method (which prudently includes a specific risk of 2.5% in the WACC calculation) yields an equity value of \u20ac 58.4 mln. The market multiples approach results in an equity value of \u20ac 38.9 mln. <strong>The average equity value is therefore approximately \u20ac 48.7 mln. The target price is set at \u20ac 5.00, with a BUY rating and MEDIUM risk.<\/strong><\/td><\/tr><\/tbody><\/table><\/figure>\n","protected":false},"excerpt":{"rendered":"<p>In FY24A, the value of production amounted to \u20ac 24.13 mln, down from \u20ac 26.91 mln in 2023, mainly due to the deconsolidation of Lindbergh France. EBITDA grew by 26.3% year-on-year, reaching \u20ac 4.33<\/p>\n","protected":false},"author":5,"featured_media":16440,"comment_status":"closed","ping_status":"open","sticky":false,"template":"single-ricerche.php","format":"standard","meta":{"_acf_changed":false,"footnotes":""},"categories":[240,242],"tags":[172],"class_list":["post-29987","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-research","category-update-en","tag-lindbergh-en"],"acf":[],"yoast_head":"<!-- This site is optimized with the Yoast SEO plugin v19.0 - https:\/\/yoast.com\/wordpress\/plugins\/seo\/ -->\n<title>UPDATE - integrae.it \u2013 Financial Boutique<\/title>\n<meta name=\"robots\" content=\"index, follow, max-snippet:-1, max-image-preview:large, max-video-preview:-1\" \/>\n<link rel=\"canonical\" href=\"https:\/\/integrae.it\/en\/research\/update-5\/\" \/>\n<meta property=\"og:locale\" content=\"en_US\" \/>\n<meta property=\"og:type\" content=\"article\" \/>\n<meta property=\"og:title\" content=\"UPDATE - integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"og:description\" content=\"In FY24A, the value of production amounted to \u20ac 24.13 mln, down from \u20ac 26.91 mln in 2023, mainly due to the deconsolidation of Lindbergh France. EBITDA grew by 26.3% year-on-year, reaching \u20ac 4.33\" \/>\n<meta property=\"og:url\" content=\"https:\/\/integrae.it\/en\/research\/update-5\/\" \/>\n<meta property=\"og:site_name\" content=\"integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"article:published_time\" content=\"2025-04-07T07:23:35+00:00\" \/>\n<meta property=\"article:modified_time\" content=\"2025-04-07T07:23:36+00:00\" \/>\n<meta property=\"og:image\" content=\"https:\/\/integrae.it\/wp-content\/uploads\/2023\/04\/logo-11-768x543-1.png\" \/>\n\t<meta property=\"og:image:width\" content=\"768\" \/>\n\t<meta property=\"og:image:height\" content=\"543\" \/>\n\t<meta property=\"og:image:type\" content=\"image\/png\" \/>\n<meta name=\"twitter:card\" content=\"summary_large_image\" \/>\n<meta name=\"twitter:label1\" content=\"Written by\" \/>\n\t<meta name=\"twitter:data1\" content=\"amministratore integrae\" \/>\n\t<meta name=\"twitter:label2\" content=\"Est. reading time\" \/>\n\t<meta name=\"twitter:data2\" content=\"2 minutes\" \/>\n<!-- \/ Yoast SEO plugin. -->","yoast_head_json":{"title":"UPDATE - integrae.it \u2013 Financial Boutique","robots":{"index":"index","follow":"follow","max-snippet":"max-snippet:-1","max-image-preview":"max-image-preview:large","max-video-preview":"max-video-preview:-1"},"canonical":"https:\/\/integrae.it\/en\/research\/update-5\/","og_locale":"en_US","og_type":"article","og_title":"UPDATE - integrae.it \u2013 Financial Boutique","og_description":"In FY24A, the value of production amounted to \u20ac 24.13 mln, down from \u20ac 26.91 mln in 2023, mainly due to the deconsolidation of Lindbergh France. EBITDA grew by 26.3% year-on-year, reaching \u20ac 4.33","og_url":"https:\/\/integrae.it\/en\/research\/update-5\/","og_site_name":"integrae.it \u2013 Financial Boutique","article_published_time":"2025-04-07T07:23:35+00:00","article_modified_time":"2025-04-07T07:23:36+00:00","og_image":[{"width":768,"height":543,"url":"https:\/\/integrae.it\/wp-content\/uploads\/2023\/04\/logo-11-768x543-1.png","type":"image\/png"}],"twitter_card":"summary_large_image","twitter_misc":{"Written by":"amministratore integrae","Est. reading time":"2 minutes"},"schema":{"@context":"https:\/\/schema.org","@graph":[{"@type":"WebSite","@id":"https:\/\/integrae.it\/en\/#website","url":"https:\/\/integrae.it\/en\/","name":"integrae.it \u2013 Financial Boutique","description":"CORPORATE FINANCE EQUITY RESEARCH EQUITY SALES &amp; TRADING","potentialAction":[{"@type":"SearchAction","target":{"@type":"EntryPoint","urlTemplate":"https:\/\/integrae.it\/en\/?s={search_term_string}"},"query-input":"required name=search_term_string"}],"inLanguage":"en-US"},{"@type":"ImageObject","inLanguage":"en-US","@id":"https:\/\/integrae.it\/en\/research\/update-5\/#primaryimage","url":"https:\/\/integrae.it\/wp-content\/uploads\/2023\/04\/logo-11-768x543-1.png","contentUrl":"https:\/\/integrae.it\/wp-content\/uploads\/2023\/04\/logo-11-768x543-1.png","width":768,"height":543},{"@type":"WebPage","@id":"https:\/\/integrae.it\/en\/research\/update-5\/#webpage","url":"https:\/\/integrae.it\/en\/research\/update-5\/","name":"UPDATE - integrae.it \u2013 Financial Boutique","isPartOf":{"@id":"https:\/\/integrae.it\/en\/#website"},"primaryImageOfPage":{"@id":"https:\/\/integrae.it\/en\/research\/update-5\/#primaryimage"},"datePublished":"2025-04-07T07:23:35+00:00","dateModified":"2025-04-07T07:23:36+00:00","author":{"@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/ff4803b14289cbd9d1c029003956aa7e"},"breadcrumb":{"@id":"https:\/\/integrae.it\/en\/research\/update-5\/#breadcrumb"},"inLanguage":"en-US","potentialAction":[{"@type":"ReadAction","target":["https:\/\/integrae.it\/en\/research\/update-5\/"]}]},{"@type":"BreadcrumbList","@id":"https:\/\/integrae.it\/en\/research\/update-5\/#breadcrumb","itemListElement":[{"@type":"ListItem","position":1,"name":"UPDATE"}]},{"@type":"Person","@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/ff4803b14289cbd9d1c029003956aa7e","name":"amministratore integrae","image":{"@type":"ImageObject","inLanguage":"en-US","@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/image\/","url":"https:\/\/secure.gravatar.com\/avatar\/8bfcd102ed022191bffee6f9b0482ddd?s=96&d=mm&r=g","contentUrl":"https:\/\/secure.gravatar.com\/avatar\/8bfcd102ed022191bffee6f9b0482ddd?s=96&d=mm&r=g","caption":"amministratore integrae"},"sameAs":["https:\/\/www.integrae.it"],"url":"https:\/\/integrae.it\/en\/author\/amministratore_integrae\/"}]}},"_links":{"self":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/29987","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts"}],"about":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/types\/post"}],"author":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/users\/5"}],"replies":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/comments?post=29987"}],"version-history":[{"count":1,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/29987\/revisions"}],"predecessor-version":[{"id":29988,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/29987\/revisions\/29988"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media\/16440"}],"wp:attachment":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media?parent=29987"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/categories?post=29987"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/tags?post=29987"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}