Viking Line is a Finnish passenger/cargo ferry and cruise-ferry operator on the Baltic (Finland–Sweden–Estonia/Åland), with a modern LNG-capable fleet (Viking Glory/Grace). It is asset-heavy and capital-intensive, with adjusted ROIC of 4.4% well below the 8% WACC and economic profit of −EUR 15M — a low-return, cyclical leisure/transport business.
The reverse-DCF (~83% below) reflects the low returns; the high implied-growth artifact comes off a low earnings base. The high free-cash yield (9.3%) and dividend are the support; sub-WACC returns and tourism/cargo cyclicality are the cautions — value on the dividend, not ROIC.
Reverse-DCF fair value runs ~EUR 1.7–4.9 across scenarios — well below the EUR 20.5 price; the asset-heavy, low-return profile makes the perpetuity harsh. The right frame is dividend/cash-flow yield against a cyclical, capital-intensive base.
Base EUR 19 (−7%); bull EUR 26 (Baltic-tourism/cargo recovery + LNG-fleet efficiency); bear EUR 14 (a tourism/cargo downturn or fuel/cost pressure).
At today’s enterprise value the constant-ROIC reverse-DCF maxes out: even at its sustainable-growth ceiling (~-50.0%, limited by ROIC 4% ≈ WACC 8%) it cannot reach the current EV. No-growth value is €4/share (18% of price); the market prices in growth and/or a higher ROIC than booked — richly valued on this lens. Read the sensitivity grid.
| Scenario | 24m target | Impl. g | Upside | Prob. | Driver |
|---|---|---|---|---|---|
| Bull | €26 | ≥-50% | +27% | 30% | Baltic-tourism/cargo recovery + LNG-fleet efficiency |
| Base | €19 | ≥-50% | -7% | 40% | Value on dividend; sub-WACC asset-heavy |
| Bear | €14 | ≥-50% | -32% | 30% | Tourism/cargo downturn or fuel/cost pressure |
| Prob-weighted | €20 | — | -4% | 100% | Scenario-weighted expected value |
| WACC \ g | 0% | 3% | 5% | 8% | 10% | 15% |
|---|---|---|---|---|---|---|
| 6.50% | 7 | 5 | 4 | 2 | 0 | -5 |
| 7.25% | 5 | 3 | 2 | -0 | -2 | -8 |
| 8.00% (base) | 4 | 2 | 1 | -2 | -4 | -10 |
| 8.75% | 3 | 1 | -0 | -3 | -5 | -11 |
| 9.50% | 2 | 0 | -1 | -4 | -6 | -12 |
Green = fair value above the current price of €20.50. The reverse-DCF conclusion is dominated by WACC and growth — see the whole surface, not a single fair value.
⤓ Download the full model (.xlsx) — formula-driven sheets; flex the blue input cells and the model cascades in Excel.
The core total-return engine for an asset-heavy operator.
Viking Glory/Grace offer fuel-efficiency and capacity advantages.
Established routes and brand on Finland–Sweden–Estonia corridors.
Freight/cargo diversifies the passenger/leisure exposure.
Baltic-tourism recovery would lift volumes and yields — the bull path.
Viking Line is an asset-heavy, sub-WACC Baltic ferry operator best valued on its high dividend rather than ROIC. HOLD with a bearish lean, medium conviction; base target EUR 19 (−7%).
A Baltic-tourism/cargo recovery is the upside; sub-WACC returns and cyclicality are the cautions.
Every adjustment traces to the cited note/page in the source filing — click to open it there. Source reports archived locally.
NOPAT adjustments: Not available from structured data
Company add-backs we reject: Not available without footnote extraction
Pages read — FY: — · Q: —
How the mttssn view has evolved — each prior dated note is preserved.