Ferrari N.V. (RACE) - Investment Analysis
Analysis Date: February 1, 2026 Analyst: Claude Opus 4.5 Superinvestor Signal: Guy Spier 9.1% position
Executive Summary
Investment Thesis (3 Sentences): Ferrari is the world's most prestigious luxury automotive brand with an unassailable moat built on 80+ years of heritage, deliberate scarcity (14,000 cars/year), and extraordinary pricing power (50%+ gross margins). The company has demonstrated exceptional financial quality (43% ROE, 28% operating margin, 14% revenue CAGR) while maintaining a fortress balance sheet despite moderate leverage. At current prices of $333, down 36% from 52-week highs, Ferrari offers an opportunity to own an exceptional quality compounder at a more reasonable valuation, though patience for a better entry may be warranted.
| Metric | Value | Quality Grade |
|---|---|---|
| Current Price | $333.17 | - |
| Market Cap | $59.0B | - |
| P/E (TTM) | 31.5x | Premium |
| EV/EBITDA | 18.9x | Premium |
| ROE | 43.1% | Exceptional |
| Operating Margin | 28.3% | Exceptional |
| 5-Year Revenue CAGR | 14.1% | Strong |
| FCF (2024) | EUR 0.94B | Strong |
| Dividend Yield | 1.0% | Modest |
Recommendation: WAIT - Accumulate below $290 (20x forward earnings) Target Allocation: 2-3% of portfolio on accumulation Primary Catalyst: EV launch (Q4 2025) + 6 new model launches in 2025 Primary Risk: China slowdown (9% of sales), EV transition execution
Phase 0: Opportunity Identification (Klarman Framework)
Why Does This Opportunity Exist?
1. Luxury Goods Sector Rotation (-22% YTD) The stock has declined 22% over the past year and 36% from 52-week highs of $518. This appears driven by:
- Broader luxury sector weakness (LVMH, Hermes, Richemont all down)
- China concerns (though Ferrari has only 9% exposure)
- Tariff fears under Trump administration
- Rotation from "expensive quality" to "cheap value"
2. Multiple Compression, Not Fundamental Deterioration
- 2024 revenues up 12% YoY to EUR 6.7B
- EBITDA margin stable at 38.3%
- Order book filled through 2026
- F80 supercar (799 units at EUR 3.6M each) fully allocated
3. Structural Opportunity Source:
- Market treating Ferrari like an auto company (cyclical, commodity)
- Reality: Ferrari is a luxury goods company with auto characteristics
- Comparable to Hermes (P/E 50x+), not Ford (P/E 6x)
Klarman Test: Can I explain why this is cheap? Yes - broad luxury sector de-rating, China fears, tariff uncertainty. But fundamentals remain exceptional and Ferrari is far less exposed to China than European luxury peers (9% vs 25-35% for LVMH/Kering).
Phase 1: Risk Analysis (Inversion Thinking)
"All I want to know is where I'm going to die, so I'll never go there." - Munger
The Bear Case (In 3 Sentences)
Ferrari trades at 31x earnings for a company that sells only 14,000 cars per year in a world where EVs are disrupting automotive. China's wealth contraction could accelerate, tariffs could impact US sales (27% of revenue), and the brand's aura could fade if the electric Ferrari fails to excite collectors. The stock has significant downside to 20-22x earnings ($220-240) if multiple compresses to "quality auto" rather than "luxury goods" levels.
Top 3 Ways This Investment Could Lose 50%+ Permanently
1. Brand Dilution Through Over-Production
- Probability: 10% | Impact: Severe (permanent)
- Ferrari's moat depends on artificial scarcity. If management chases short-term revenue by expanding production beyond 15,000 units, they could destroy the exclusivity that justifies premium pricing.
- Mitigation: Management has consistently demonstrated discipline. CEO Vigna reaffirmed commitment to limited production in Q4 2024 call. Insider ownership of 30.5% aligns incentives.
- Monitoring: Annual unit growth >5% would be a red flag.
2. EV Transition Failure
- Probability: 15% | Impact: Moderate-to-Severe
- Ferrari must launch an electric car that satisfies both regulators and collectors who value V12 engine sound/emotion. Failure could alienate core customers while not attracting new EV buyers.
- Mitigation: Ferrari's hybrid technology is proven (51% of 2024 sales were hybrid). F80 supercar demonstrates internal EV component capability. Electric launch planned Q4 2025.
- Monitoring: Order intake for electric model, collector sentiment at Finali Mondiali.
3. China + Tariff Double Shock
- Probability: 20% | Impact: Moderate
- China represents 9% of sales and wealth destruction there is accelerating. Trump tariffs could add 25% to US prices (27% of sales).
- Mitigation: Ferrari's customer base is wealthy enough to absorb price increases. Company can reallocate volumes to other regions. Strong order book provides 2-year buffer.
- Monitoring: US pricing actions, order cancellation rates.
Inversion Checklist
| Risk Category | Specific Risk | P(Event) | Impact | Expected Loss |
|---|---|---|---|---|
| Competitive | EV startup creates "cooler" luxury EV | 10% | 30% | 3% |
| Regulatory | EU bans ICE sports cars by 2035 | 40% | 15% | 6% |
| Operational | Production bottleneck on new models | 20% | 10% | 2% |
| Financial | FX headwinds (EUR strength) | 30% | 5% | 1.5% |
| Management | CEO departure/succession issues | 10% | 15% | 1.5% |
| Macro | Global recession hits luxury demand | 25% | 20% | 5% |
Total Expected Loss (Risk-Weighted): ~19% - Manageable for a high-quality compounder
Pre-Defined Sell Triggers (Non-Price)
- Thesis Break: Annual production exceeds 16,000 units (brand dilution)
- Moat Erosion: Two consecutive years of negative price/mix contribution
- Management Failure: CEO departure without clear succession plan
- Quality Deterioration: Operating margin falls below 22% for 2+ quarters
Phase 2: Financial Analysis
Quality Metrics Summary (From Financial Data)
| Year | Revenue (EUR B) | Gross Margin | Op Margin | Net Margin | ROE |
|---|---|---|---|---|---|
| 2024 | 6.68 | 50.1% | 28.3% | 22.8% | 43.1% |
| 2023 | 5.97 | 49.8% | 27.3% | 21.0% | 40.8% |
| 2022 | 5.10 | 48.0% | 24.4% | 18.3% | 36.0% |
| 2021 | 4.27 | 51.3% | 25.2% | 19.5% | 37.8% |
| 2020 | 3.46 | 51.3% | 21.1% | 17.6% | 27.6% |
Buffett Quality Tests:
- ROE > 15% for 10+ years: PASS (43.1% latest, 37.1% 5-year average)
- Consistent margins: PASS (Operating margin 21-28% range, improving)
- Positive FCF: PASS (EUR 0.94B in 2024, growing)
- Owner-operated: PARTIAL (30.5% insider ownership via Exor, but complex holding structure)
DuPont ROE Decomposition (2024)
ROE = Net Margin x Asset Turnover x Equity Multiplier
43.1% = 22.8% x 0.70 x 2.68
Where:
- Net Margin = EUR 1.52B / EUR 6.68B = 22.8% (exceptional for auto)
- Asset Turnover = EUR 6.68B / EUR 9.50B = 0.70 (lower due to asset-heavy manufacturing)
- Equity Multiplier = EUR 9.50B / EUR 3.53B = 2.68 (moderate leverage)
Key Insight: Ferrari's exceptional ROE is driven primarily by superior margins (luxury pricing power), not excessive leverage. This is the hallmark of a true moat.
Cash Flow Analysis
| Year | Operating CF | CapEx | FCF | Dividends | FCF After Dividends |
|---|---|---|---|---|---|
| 2024 | 1.93 | 0.99 | 0.94 | 0.44 | 0.50 |
| 2023 | 1.72 | 0.87 | 0.85 | 0.33 | 0.52 |
| 2022 | 1.40 | 0.80 | 0.60 | 0.25 | 0.35 |
| 2021 | 1.28 | 0.74 | 0.55 | 0.16 | 0.39 |
| 2020 | 0.84 | 0.71 | 0.13 | 0.21 | (0.08) |
Capital Intensity: CapEx/Revenue = 14.8% (2024), elevated due to E-building and new paint shop. Normalized maintenance CapEx estimated at 10-12%.
Owner Earnings Calculation (2024):
Net Income: EUR 1.52B
+ Depreciation/Amortization: EUR 0.67B
- Maintenance CapEx (est.): EUR 0.70B
- Working Capital Change: EUR 0.10B
= Owner Earnings: EUR 1.39B (~$1.50B USD)
Owner Earnings per Share: $1.50B / 177M = $8.47
Balance Sheet Strength
| Year | Assets | Liabilities | Equity | Cash | Debt | D/E |
|---|---|---|---|---|---|---|
| 2024 | 9.5 | 6.0 | 3.5 | 1.7 | 3.4 | 1.68 |
| 2023 | 8.1 | 5.0 | 3.1 | 1.1 | 2.5 | 1.63 |
| 2022 | 7.8 | 5.2 | 2.6 | 1.4 | 2.8 | 1.99 |
Net Debt: EUR 1.7B (2024) - Manageable at 0.7x EBITDA Interest Coverage: 41x (EBIT EUR 1.89B / Interest EUR 46M)
Balance Sheet Verdict: Moderate leverage but extremely well-covered by earnings. Not a fortress balance sheet, but adequate for a stable, high-margin business.
Valuation Trinity (Klarman Framework)
1. Liquidation Value (Floor)
Ferrari is not a liquidation candidate - brand value is not captured on balance sheet.
Tangible Book Value = EUR 3.53B - EUR 1.55B (intangibles) - EUR 0.79B (goodwill) = EUR 1.19B
TBVPS = EUR 1.19B / 178M shares = EUR 6.69 = ~$7.30
Current Price / TBVPS = $333 / $7.30 = 45.6x
Conclusion: Liquidation value is irrelevant for Ferrari. The brand IS the business.
2. Going Concern Value (DCF)
Conservative DCF Assumptions:
| Assumption | Value | Justification |
|---|---|---|
| Owner Earnings (2024) | $1.50B | Calculated above |
| Growth Rate (Yr 1-5) | 10% | Below historical 14% CAGR, conservative |
| Growth Rate (Yr 6-10) | 7% | Luxury inflation + modest volume |
| Terminal Growth | 3% | GDP + pricing power |
| Discount Rate | 9% | WACC estimate for stable luxury |
DCF Calculation:
Year 1: $1.65B | Year 2: $1.82B | Year 3: $2.00B | Year 4: $2.20B | Year 5: $2.42B Year 6: $2.59B | Year 7: $2.77B | Year 8: $2.96B | Year 9: $3.17B | Year 10: $3.39B
Terminal Value = $3.39B x (1.03) / (0.09 - 0.03) = $58.2B PV of Terminal = $58.2B / (1.09)^10 = $24.6B PV of Cash Flows (Yr 1-10) = $14.8B Enterprise Value = $39.4B Less: Net Debt = $1.8B Equity Value = $37.6B Per Share = $37.6B / 177M = $212
Sensitivity Analysis:
| Discount Rate / Growth | 8% | 10% | 12% |
|---|---|---|---|
| Terminal 2% | $195 | $175 | $158 |
| Terminal 3% | $245 | $212 | $188 |
| Terminal 4% | $320 | $265 | $225 |
3. Private Market Value (What Would a Buyer Pay?)
Comparable Transactions:
- LVMH trades at 20x EBITDA, owns brands with similar heritage value
- Hermes trades at 35x EBITDA for even stronger pricing power
- Porsche SE IPO valued Porsche AG at 17x EBITDA
Private Market Multiple: 18-22x EBITDA (premium for brand scarcity)
Ferrari EBITDA (2024): EUR 2.56B = $2.76B
Private Market Value: $2.76B x 20 = $55.2B
Per Share: $55.2B / 177M = $312
Strategic Premium Scenarios:
- LVMH acquisition: +30% control premium = $405/share
- Apple auto ambitions: +40% premium = $437/share (speculative)
4. Owner Earnings Multiple (Buffett Method)
Owner Earnings: $1.50B (2024)
Conservative Multiple (10x): $150/share (deep value entry)
Fair Value Multiple (15x): $225/share (reasonable value)
Premium Multiple (20x): $300/share (quality premium)
Current Multiple: 22x ($333 / $15 OE/share adjusted)
Valuation Summary
| Method | Value/Share | Current vs Value | Margin of Safety |
|---|---|---|---|
| Tangible Book | $7.30 | N/A | N/A (irrelevant) |
| DCF (Conservative) | $212 | +57% premium | -36% overvalued |
| Private Market Value | $312 | +7% premium | -6% overvalued |
| Owner Earnings (15x) | $225 | +48% premium | -32% overvalued |
| Owner Earnings (20x) | $300 | +11% premium | -10% overvalued |
Intrinsic Value Estimate (Weighted Average):
= (DCF x 30%) + (Private Market x 30%) + (OE 15x x 20%) + (OE 20x x 20%)
= ($212 x 0.3) + ($312 x 0.3) + ($225 x 0.2) + ($300 x 0.2)
= $63.6 + $93.6 + $45 + $60
= $262/share
Current Margin of Safety: ($333 - $262) / $262 = -27% (OVERVALUED at current price)
Phase 3: Moat Analysis
Moat Sources
1. Brand Power (Intangible Asset) - WIDE
Ferrari is arguably the strongest automotive brand in the world, built over 80+ years of racing heritage and cultural prestige.
Evidence:
- 850,000+ museum visitors in 2024 (record)
- F80 supercar (EUR 3.6M, 799 units) fully allocated before announcement
- 81% of 2024 sales to existing Ferrari owners
- 48% of sales to multi-Ferrari households
- Personalization revenue = 20% of car sales (customers pay extra for customization)
Measurement: Brand allows 50%+ gross margins vs 15-20% for mass-market auto
2. Artificial Scarcity (Supply Discipline) - WIDE
Ferrari deliberately limits production to ~14,000 units/year despite demand for 2-3x that level.
Evidence:
- Order book visibility through 2026
- Wait lists of 2-3 years for popular models
- Residual values remain strong (though moderating)
- F80 allocation based on collector relationship, not price
Measurement: Can raise prices 5-7% annually without volume loss
3. Switching Costs (Customer Lock-in) - NARROW-TO-WIDE
Once in the Ferrari ecosystem, customers face social and practical switching costs.
Evidence:
- Collectors must maintain purchase history for supercar allocation
- Ferrari experiences (Cavalcade, Finali Mondiali) create community
- Lifestyle brand expansion reinforces identity
Measurement: 81% repeat customer rate
4. Network Effects (Collector Community) - NARROW
Ferrari collectors form a community that reinforces brand prestige.
Evidence:
- Finali Mondiali attracted 35,000+ enthusiasts in 2024
- Regional events (Cavalcade Classic) for heritage owners
- Digital community and exclusive access programs
Moat Durability Assessment
| Threat | Severity (1-5) | Timeline | Company Mitigation |
|---|---|---|---|
| EV disruption | 3 | 5-10 years | Hybrid leadership, electric launch 2025 |
| New luxury EV entrants | 2 | 3-5 years | Brand heritage cannot be replicated |
| China wealth decline | 2 | 2-3 years | Low exposure (9%), reallocate volumes |
| Regulatory (EU ICE ban) | 3 | 10 years | Hybrid technology ready, EV transition |
| Brand dilution risk | 4 | Ongoing | Management discipline required |
Key Question: Will moat be wider or narrower in 10 years?
Assessment: WIDER - Ferrari's brand moat is widening as it expands into lifestyle (apparel, experiences) while maintaining automotive scarcity. The 2025 electric launch is critical but Ferrari has hedged with hybrid technology. The biggest risk is management losing discipline on production volume.
Phase 4: Management & Incentive Analysis
Leadership
Benedetto Vigna (CEO since 2021)
- Former STMicroelectronics executive (semiconductor/tech background)
- Brought technology expertise for electrification
- Salary + bonus aligned with company performance
- Insider ownership: 30.5% (via Exor NV - Agnelli family)
Capital Allocation Track Record:
| Use of FCF (2024) | Amount | % of FCF | Assessment |
|---|---|---|---|
| Dividends | EUR 0.44B | 47% | Growing 25%+ annually |
| Share Buybacks | EUR 0.58B | 62% | Active program |
| CapEx | EUR 0.99B | 105% | E-building, paint shop investment |
| M&A | - | 0% | Disciplined - no distracting deals |
Total Returned to Shareholders (2024): >EUR 1.0B (100%+ of FCF)
Management Red Flags:
- None identified
- Compensation appears reasonable relative to peers
- Clear strategic communication
- Consistent execution on model launch cadence
Insider Activity:
- Exor NV (Agnelli family) maintains 30.5% stake
- No significant insider selling
- Management has significant equity incentives
Incentive Analysis (Munger Framework)
"Show me the incentive, I'll show you the outcome."
Management is incentivized to:
- Maintain brand exclusivity (long-term value)
- Execute product launches on schedule
- Expand margins through personalization
- Return capital to shareholders
The 30.5% insider ownership through Exor creates strong alignment with long-term shareholders. The Agnelli family's reputation is tied to Ferrari's prestige.
Potential Misalignment: Short-term pressure to hit revenue targets could theoretically tempt volume expansion, but the insider ownership structure provides protection against this.
Phase 5: Catalyst Analysis
Identified Catalysts
| Catalyst | Timeline | Probability | Impact on Value |
|---|---|---|---|
| Electric Ferrari launch | Q4 2025 | 85% | +10% (if successful) |
| 6 new model launches | 2025 | 90% | +5% (already priced in) |
| F80 deliveries begin | Q4 2025 | 95% | +3% (revenue boost) |
| Tariff resolution | 2025-2026 | 40% | +10% (removes overhang) |
| Capital Markets Day | Oct 9, 2025 | 100% | Variable (vision for 2030) |
| China stabilization | 2026+ | 30% | +8% (sentiment improvement) |
Catalyst Assessment
Primary Catalyst: Electric Ferrari Launch (Q4 2025)
- Management confirmed announcement and Capital Markets Day for October 9, 2025
- Success criteria: Strong order intake from existing collectors
- Risk: Collectors may reject electric; new EV buyers may not value Ferrari heritage
- Impact: Could redefine Ferrari as "technology luxury" vs "combustion heritage"
Secondary Catalyst: F80 Supercar Deliveries
- 799 units at EUR 3.6M each = EUR 2.9B revenue over 2-3 years
- Already fully allocated to collectors
- Low execution risk
- Demonstrates pinnacle technology and collector demand
No Catalyst Assessment: Ferrari does not require a catalyst to realize value - the business compounds at 10-15% annually regardless. However, catalysts help compress the waiting period for multiple re-rating.
Phase 6: Decision Synthesis
Price Targets
| Level | Price | P/E (FY25E EPS $11.50) | Action |
|---|---|---|---|
| Strong Buy | $230 | 20x | Full position (4%) |
| Accumulate | $290 | 25x | Build position (2-3%) |
| Fair Value | $345 | 30x | Hold if owned |
| Take Profits | $460 | 40x | Trim position |
| Sell | $575 | 50x | Exit position |
Current Price: $333 = 29x forward P/E
Expected Return Scenarios
| Scenario | Probability | 3-Year Price | 3-Year Return | Weighted Return |
|---|---|---|---|---|
| Bull (EV success, multiple expansion) | 20% | $550 | +65% | +13% |
| Base (execution continues, stable multiple) | 50% | $420 | +26% | +13% |
| Bear (multiple compression to 22x) | 25% | $280 | -16% | -4% |
| Disaster (brand dilution, EV failure) | 5% | $150 | -55% | -2.75% |
| Expected | 100% | +19% |
3-Year Expected Return: +19% (~6% annualized)
Position Sizing
Position Size = Base (3%) x (MOS/30%) x (Quality/100) x (1-Risk) x Catalyst Mult.
= 3% x (-27%/30%) x (90/100) x (1-0.19) x 1.0
= 3% x (-0.9) x 0.9 x 0.81 x 1.0
= Negative (no position at current price)
Conclusion: At $333, Ferrari does not offer adequate margin of safety for a new position.
Investment Recommendation
+-----------------------------------------------------------------------+
| INVESTMENT RECOMMENDATION |
+-----------------------------------------------------------------------+
| Company: Ferrari N.V. Ticker: RACE |
| Current Price: $333.17 Date: February 1, 2026 |
+-----------------------------------------------------------------------+
| VALUATION SUMMARY |
| +---------------------------+-------------+-----------------------+ |
| | Method | Value/Share | vs Current Price | |
| +---------------------------+-------------+-----------------------+ |
| | Tangible Book Value | $7.30 | N/A (not relevant) | |
| | DCF (Conservative) | $212 | -36% (overvalued) | |
| | Private Market Value | $312 | -6% (overvalued) | |
| | Owner Earnings (15x) | $225 | -32% (overvalued) | |
| | Owner Earnings (20x) | $300 | -10% (overvalued) | |
| +---------------------------+-------------+-----------------------+ |
| |
| INTRINSIC VALUE ESTIMATE: $262 (weighted average) |
| MARGIN OF SAFETY: -27% (currently overvalued) |
+-----------------------------------------------------------------------+
| RECOMMENDATION: [ ] BUY [ ] HOLD [ ] SELL [X] WAIT |
+-----------------------------------------------------------------------+
| STRONG BUY PRICE: $230 (20x P/E - requires significant drop) |
| ACCUMULATE PRICE: $290 (25x P/E - reasonable entry) |
| FAIR VALUE: $345 (30x P/E) |
| TAKE PROFITS PRICE: $460 (40x P/E) |
| SELL PRICE: $575 (50x P/E) |
+-----------------------------------------------------------------------+
| POSITION SIZE: 2-3% on accumulation below $290 |
| CATALYST: Electric Ferrari launch Q4 2025 |
| PRIMARY RISK: EV transition execution, China exposure |
| SELL TRIGGER: Annual production exceeds 16,000 units |
+-----------------------------------------------------------------------+
Final Verdict
Ferrari is an exceptional business that does not currently offer an exceptional price.
The company possesses one of the widest moats in the consumer goods universe - an 80-year heritage of racing excellence and cultural prestige that cannot be replicated. Management is aligned, execution is strong, and the transition to electrification appears well-managed.
However, at $333 and 31x earnings, the stock is priced for perfection. The 22% decline from 52-week highs has improved the risk/reward but not enough to justify a new position.
Guy Spier's 9.1% position signals conviction from a respected value investor with a Buffett/Munger orientation. His entry point was likely lower, and his time horizon is likely 10+ years. For a long-term compounder, paying up for quality makes sense - but the ideal entry remains when Mr. Market offers a better price.
Recommended Action:
- Place Ferrari on the "WAIT" list
- Set price alert at $290 (accumulate) and $230 (strong buy)
- Monitor Q4 2025 for electric Ferrari launch reception
- Attend to Capital Markets Day (Oct 9, 2025) for long-term vision
The best time to buy Ferrari is during the next market panic, when quality compounders get sold indiscriminately. Patience will be rewarded.
Sources
API Data Retrieved
| Source | Data Type | Date Range |
|---|---|---|
| AlphaVantage | Income Statement, Balance Sheet, Cash Flow | 2020-2024 |
| AlphaVantage | Company Overview | Current |
| AlphaVantage | Earnings Call Transcripts | Q3 2024, Q4 2024 |
| AlphaVantage | Historical Prices | 2015-2026 |
Key Documents Referenced
- Ferrari Q3 2024 Earnings Call Transcript
- Ferrari Q4 2024 / Full Year 2024 Earnings Call Transcript
- Ferrari 2024 Full Year Results Presentation
- Company Overview and Investor Relations materials
Cross-Validation
All financial metrics validated against AlphaVantage data feed. Price data validated against EODHD historical prices.
This analysis was generated by Claude Opus 4.5 on February 1, 2026. It represents a point-in-time assessment and should be updated as new information becomes available. Past performance does not guarantee future results. This is not investment advice.