investorscraft@gmail.com

Intrinsic ValueBerry Global Group, Inc. (0HN1.L)

Previous Close£68.38
Intrinsic Value
Upside potential
Previous Close
£68.38

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

Berry Global Group operates as a leading manufacturer of non-woven, flexible, and rigid packaging solutions, serving diverse consumer and industrial markets. The company’s four segments—Consumer Packaging International, Consumer Packaging North America, Engineered Materials, and Health, Hygiene & Specialties—cater to sectors such as foodservice, healthcare, agriculture, and retail. Its product portfolio includes closures, containers, films, and specialty tapes, sold globally through direct sales teams and distributors. Berry Global holds a strong position in the packaging industry, leveraging its extensive manufacturing capabilities and broad geographic footprint to meet demand for sustainable and high-performance packaging. The company’s focus on innovation and efficiency allows it to maintain competitive margins while addressing evolving regulatory and environmental standards. Its diversified customer base and end-market exposure mitigate cyclical risks, reinforcing its resilience in the consumer cyclical sector.

Revenue Profitability And Efficiency

Berry Global reported revenue of $12.26 billion for the fiscal year, with net income of $516 million, reflecting a net margin of approximately 4.2%. The company generated $1.41 billion in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures of $551 million indicate ongoing investments in capacity and technology, supporting long-term growth. The diluted EPS of $4.38 underscores steady earnings performance despite macroeconomic pressures.

Earnings Power And Capital Efficiency

Berry Global’s earnings power is supported by its diversified product mix and operational scale. The company’s ability to generate consistent operating cash flow ($1.41 billion) highlights efficient working capital management. However, its high total debt of $8.85 billion suggests leveraged capital structure, which may weigh on future flexibility. The balance between reinvestment and deleveraging will be critical for sustaining returns.

Balance Sheet And Financial Health

Berry Global maintains $1.1 billion in cash and equivalents, providing liquidity against its $8.85 billion total debt. The leverage ratio remains elevated, necessitating disciplined cash flow allocation. The company’s ability to service debt is supported by strong operating cash flows, but refinancing risks persist in a rising rate environment. Prudent capital management will be essential to maintain financial stability.

Growth Trends And Dividend Policy

Berry Global’s growth is driven by demand for sustainable packaging and acquisitions in niche markets. The company pays a dividend of $1.17 per share, offering a modest yield, though its payout ratio remains sustainable given earnings. Future growth may hinge on operational efficiency gains and strategic investments in high-margin segments, balancing shareholder returns with deleveraging priorities.

Valuation And Market Expectations

With a market cap of $7.83 billion and a beta of 1.11, Berry Global trades with moderate volatility relative to the market. Investors likely price in expectations for steady cash flows and margin improvement, though debt concerns may cap valuation upside. The stock’s performance will depend on execution in cost management and growth initiatives.

Strategic Advantages And Outlook

Berry Global’s strengths lie in its diversified product portfolio, global reach, and focus on sustainability-driven innovation. Challenges include navigating raw material cost volatility and debt reduction. The outlook remains cautiously optimistic, with opportunities in circular economy initiatives and emerging markets. Execution on operational efficiency and strategic M&A will be key to long-term value creation.

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