investorscraft@gmail.com

Intrinsic ValueCoty Inc. (0I4A.L)

Previous Close£3.11
Intrinsic Value
Upside potential
Previous Close
£3.11

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Coty Inc. operates as a global beauty powerhouse, specializing in prestige fragrances, skincare, and color cosmetics, alongside mass-market beauty products. The company leverages a dual-brand strategy, catering to both luxury and mainstream consumers through high-end retailers, e-commerce platforms, and mass-market channels. Its prestige portfolio includes iconic brands like Gucci, Burberry, and Calvin Klein, while its consumer beauty segment features CoverGirl, Rimmel, and Sally Hansen. Coty’s diversified distribution spans over 150 countries, reinforcing its presence in key markets. The company’s strategic focus on digital transformation and direct-to-consumer channels enhances its competitive edge in an evolving beauty landscape. Coty’s strong brand equity and licensing partnerships position it as a leader in fragrance and color cosmetics, though it faces intense competition from L'Oréal, Estée Lauder, and emerging indie brands. Its ability to innovate and adapt to shifting consumer preferences, such as clean beauty and inclusivity, remains critical to sustaining growth.

Revenue Profitability And Efficiency

Coty reported revenue of $6.12 billion for FY2024, reflecting its broad market reach. Net income stood at $89.4 million, with diluted EPS of $0.0863, indicating modest profitability. Operating cash flow was robust at $614.6 million, supported by disciplined cost management. Capital expenditures totaled $245.2 million, underscoring ongoing investments in growth initiatives. The company’s operating margin remains under pressure due to competitive dynamics and inflationary costs.

Earnings Power And Capital Efficiency

Coty’s earnings power is driven by its high-margin prestige segment, though profitability is tempered by lower margins in the consumer beauty division. The company’s capital efficiency is improving, with free cash flow generation supporting debt reduction and reinvestment. However, its elevated beta of 1.898 signals higher volatility relative to the market, reflecting sector-specific risks and leverage.

Balance Sheet And Financial Health

Coty’s balance sheet shows $300.8 million in cash and equivalents against total debt of $4.26 billion, indicating a leveraged position. The company’s liquidity is adequate, with operating cash flow covering interest obligations. Debt reduction remains a priority, though its financial health is stable given its cash-generative business model.

Growth Trends And Dividend Policy

Coty’s growth is fueled by premiumization and e-commerce expansion, though mass-market segments face headwinds. The company does not pay dividends, opting to reinvest in brand-building and digital capabilities. Long-term trends in fragrance demand and skincare innovation present opportunities, but macroeconomic uncertainty could dampen near-term growth.

Valuation And Market Expectations

With a market cap of $4.15 billion, Coty trades at a discount to peers, reflecting its mixed profitability and leverage. Investors likely await sustained margin improvement and debt reduction before re-rating the stock. The high beta suggests market skepticism about near-term earnings stability.

Strategic Advantages And Outlook

Coty’s strengths lie in its strong brand portfolio and global distribution. Strategic partnerships, such as Kylie Jenner and Kim Kardashian West collaborations, enhance its appeal. The outlook hinges on successful premium segment growth and cost optimization. Challenges include competitive pressures and debt management, but Coty’s scale and innovation pipeline position it for resilience.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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