investorscraft@gmail.com

Intrinsic ValueAramark (0HHB.L)

Previous Close£38.69
Intrinsic Value
Upside potential
Previous Close
£38.69

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

Aramark operates as a global provider of food, facilities, and uniform services, catering to diverse sectors including education, healthcare, business, sports, and corrections. The company’s revenue model is built on long-term contracts and recurring service agreements, ensuring stable cash flows. Its three core segments—Food and Support Services in the US and internationally, and Uniform and Career Apparel—allow it to leverage economies of scale while maintaining sector-specific expertise. Aramark’s integrated service offerings, from dining and catering to facility management and uniform rentals, position it as a one-stop solution for institutional clients. The company’s international footprint provides geographic diversification, though its primary revenue driver remains the US market. Aramark competes in a fragmented industry, differentiating itself through operational efficiency, technological integration in supply chain management, and a strong emphasis on sustainability initiatives. Its uniform segment, though smaller, adds resilience with its rental-based model and recurring revenue streams. The company’s scale and contractual relationships with high-profile clients, such as universities and stadiums, reinforce its competitive moat.

Revenue Profitability And Efficiency

Aramark reported revenue of $17.4 billion in FY2024, reflecting its broad service portfolio and contractual stability. Net income stood at $262.5 million, with diluted EPS of $0.99, indicating moderate profitability amid operational costs. Operating cash flow of $726.5 million underscores cash-generating ability, though capital expenditures of $427.4 million highlight ongoing investments in service infrastructure and technology.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by thin net margins (~1.5%), typical for the low-margin services sector. Debt levels at $5.57 billion suggest leveraged operations, but stable cash flows support interest coverage. Capital efficiency is balanced between reinvestment and maintaining service quality across its diverse client base.

Balance Sheet And Financial Health

Aramark’s balance sheet shows $672.5 million in cash against $5.57 billion in total debt, indicating reliance on leverage. The debt-to-equity ratio is elevated, though manageable given recurring revenue streams. Liquidity is supported by operating cash flow, but refinancing risks persist in a rising-rate environment.

Growth Trends And Dividend Policy

Growth is driven by contract renewals and expansion in international markets, though organic growth remains modest. The dividend payout of $0.41 per share reflects a conservative policy, prioritizing debt reduction and operational flexibility over aggressive shareholder returns.

Valuation And Market Expectations

With a market cap of $10.1 billion, Aramark trades at a premium to peers, reflecting its scale and diversified revenue base. A beta of 1.27 indicates higher volatility, likely tied to macroeconomic sensitivity in its core markets.

Strategic Advantages And Outlook

Aramark’s strengths lie in its entrenched client relationships and operational scalability. Near-term challenges include margin pressure from wage inflation and supply chain costs, but long-term prospects are supported by demand for outsourced services and sustainability-driven efficiencies.

Sources

Company filings, market data

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