investorscraft@gmail.com

Intrinsic ValueStora Enso Oyj (0CX9.L)

Previous Close£10.05
Intrinsic Value
Upside potential
Previous Close
£10.05

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

Stora Enso Oyj is a leading provider of renewable solutions in the packaging, biomaterials, wooden constructions, and paper industries, operating globally across multiple segments. The company’s core revenue model is built on sustainable forestry and the conversion of wood into high-value products, including virgin and recycled fiber packaging, pulp for textiles and hygiene products, and wood-based construction materials. Its diversified portfolio serves industries such as food and beverage, pharmaceuticals, e-commerce, and construction, positioning it as a key player in the transition toward a circular bioeconomy. Stora Enso differentiates itself through vertical integration, from sustainable forest management to advanced biomaterial innovation, ensuring resilience against raw material volatility. The company holds a strong market position in Europe, with growing exposure to Asia and other regions, driven by demand for eco-friendly alternatives to plastics and fossil-based materials. Its focus on R&D and partnerships with brand owners and manufacturers reinforces its competitive edge in sustainable packaging and biomaterials.

Revenue Profitability And Efficiency

In FY 2023, Stora Enso reported revenue of EUR 9.05 billion, reflecting its scale in renewable materials, though net income stood at a loss of EUR 136 million due to macroeconomic pressures and restructuring costs. Operating cash flow remained robust at EUR 952 million, but high capital expenditures (EUR 1.11 billion) indicate ongoing investments in capacity and sustainability initiatives. The company’s ability to generate cash despite profitability challenges underscores its operational resilience.

Earnings Power And Capital Efficiency

Stora Enso’s diluted EPS of -EUR 0.17 highlights near-term earnings pressure, partly offset by strong cash conversion from operations. The company’s capital allocation prioritizes growth in high-margin segments like packaging solutions and biomaterials, though returns have been dampened by cyclical demand and input cost inflation. Improving pricing power and cost optimization will be critical to restoring profitability.

Balance Sheet And Financial Health

Stora Enso maintains a solid liquidity position with EUR 1.99 billion in cash and equivalents, against total debt of EUR 5.73 billion. The balance sheet reflects prudent leverage, supported by stable cash flows, though elevated capex has constrained free cash flow generation. The company’s focus on deleveraging and sustainable forestry assets provides a foundation for long-term financial stability.

Growth Trends And Dividend Policy

Despite recent challenges, Stora Enso is well-positioned to benefit from secular trends favoring renewable packaging and construction materials. The company paid a dividend of EUR 0.23 per share, signaling confidence in its cash flow durability. Growth initiatives in biomaterials and formed fiber packaging aim to offset declines in traditional paper markets, aligning with global sustainability mandates.

Valuation And Market Expectations

With a market cap of EUR 7.19 billion and a beta of 0.60, Stora Enso trades at a discount to peers, reflecting near-term earnings volatility. Investors appear to price in a recovery in profitability as the company pivots toward higher-growth segments and benefits from rising demand for sustainable alternatives.

Strategic Advantages And Outlook

Stora Enso’s vertically integrated model, renewable resource base, and innovation pipeline provide strategic advantages in a decarbonizing economy. The outlook hinges on executing its transformation into higher-value biomaterials while navigating cyclical headwinds. Long-term prospects remain favorable, driven by regulatory tailwinds and shifting consumer preferences toward eco-friendly packaging and construction solutions.

Sources

Company filings, Bloomberg

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