investorscraft@gmail.com

Intrinsic ValueBeyond Meat, Inc. (0A20.L)

Previous Close£0.66
Intrinsic Value
Upside potential
Previous Close
£0.66

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Beyond Meat, Inc. operates in the competitive packaged foods sector, specializing in plant-based meat alternatives designed to replicate the taste and texture of traditional animal proteins. The company targets both retail and foodservice channels, distributing its products through grocery stores, mass merchandisers, and restaurants, while also maintaining a direct-to-consumer presence. Its product portfolio spans beef, pork, and poultry substitutes, catering to the growing demand for sustainable and health-conscious food options. Beyond Meat has positioned itself as a pioneer in the plant-based protein industry, leveraging innovation and brand recognition to differentiate from competitors. However, the sector faces increasing competition from both established food giants and emerging startups, pressuring margins and market share. The company’s ability to scale production efficiently and maintain consumer loyalty amid price sensitivity remains critical to its long-term success.

Revenue Profitability And Efficiency

In FY 2023, Beyond Meat reported revenue of €343.4 million, reflecting ongoing challenges in consumer demand and competitive pricing pressures. The company’s net loss widened to €338.1 million, with diluted EPS at -€5.26, underscoring persistent profitability struggles. Operating cash flow was negative at €107.8 million, while capital expenditures totaled €10.6 million, indicating continued investment despite financial headwinds. These metrics highlight inefficiencies in scaling operations and achieving cost parity with conventional meat products.

Earnings Power And Capital Efficiency

Beyond Meat’s earnings power remains constrained by high operating costs and subdued revenue growth. The company’s significant net loss and negative operating cash flow suggest limited near-term ability to generate sustainable profits. Capital efficiency is further strained by the need to fund R&D and marketing to maintain its competitive edge in a rapidly evolving market. The lack of positive free cash flow raises concerns about its ability to self-fund growth initiatives.

Balance Sheet And Financial Health

The company’s balance sheet shows €190.5 million in cash and equivalents against total debt of €1.21 billion, indicating a leveraged position. This high debt load, coupled with recurring losses, poses liquidity risks if revenue growth does not accelerate. The absence of dividends aligns with its focus on reinvesting available capital into operations, though sustained losses may necessitate further financing.

Growth Trends And Dividend Policy

Beyond Meat’s growth has slowed amid shifting consumer preferences and increased competition. The company does not pay dividends, prioritizing cash preservation for operational needs. Future growth hinges on expanding into new markets, optimizing production costs, and innovating product offerings to reignite demand. However, macroeconomic pressures and competitive dynamics present significant hurdles to achieving sustainable top-line expansion.

Valuation And Market Expectations

With a market cap of approximately €401 million, Beyond Meat trades at a significant discount to its peak valuation, reflecting investor skepticism about its path to profitability. The high beta of 2.183 indicates elevated volatility, aligning with the speculative nature of its growth narrative. Market expectations remain cautious, pending clearer signs of operational turnaround and margin improvement.

Strategic Advantages And Outlook

Beyond Meat’s first-mover advantage and strong brand recognition provide a foundation, but execution risks persist. The company must navigate pricing pressures, supply chain optimization, and consumer adoption to stabilize its financial position. Long-term success depends on its ability to innovate and achieve cost efficiencies while differentiating its products in a crowded market. The outlook remains uncertain, with profitability likely several years away under current conditions.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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