investorscraft@gmail.com

Intrinsic ValueThales S.A. (0IW5.L)

Previous Close£255.20
Intrinsic Value
Upside potential
Previous Close
£255.20

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

Thales S.A. operates as a global leader in advanced technologies for aerospace, defense, transportation, and digital security markets. The company’s diversified portfolio includes mission-critical systems such as avionics, satellite communications, cybersecurity, and rail signaling solutions, serving both civilian and military clients. Thales leverages its expertise in high-tech engineering to deliver integrated systems that enhance safety, efficiency, and operational performance across multiple industries. Its strategic collaboration with Google LLC further strengthens its capabilities in digital identity and cloud security, positioning it as a key player in the digital transformation of defense and transportation sectors. With a strong presence in Europe and expanding global footprint, Thales competes with major defense contractors while maintaining a unique focus on dual-use technologies that bridge civilian and military applications. The company’s ability to innovate and adapt to evolving security threats and technological disruptions underpins its competitive edge in a highly regulated and capital-intensive industry.

Revenue Profitability And Efficiency

Thales reported revenue of EUR 20.58 billion for the fiscal year, with net income reaching EUR 1.42 billion, reflecting a steady profitability margin. The company generated EUR 2.64 billion in operating cash flow, demonstrating robust cash conversion capabilities. Capital expenditures stood at EUR 623 million, indicating disciplined reinvestment in R&D and infrastructure to sustain technological leadership. The diluted EPS of EUR 6.89 underscores efficient earnings distribution across its 205.5 million outstanding shares.

Earnings Power And Capital Efficiency

Thales exhibits strong earnings power, supported by its diversified revenue streams and high-margin defense and security segments. The company’s operating cash flow covers its capital expenditures comfortably, highlighting efficient capital allocation. With a beta of 0.54, Thales demonstrates lower volatility compared to broader markets, appealing to risk-averse investors seeking stable returns in the industrials sector.

Balance Sheet And Financial Health

Thales maintains a solid balance sheet with EUR 4.77 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of EUR 7.82 billion is manageable relative to its market capitalization of EUR 24.74 billion. The company’s financial health is further reinforced by its ability to generate consistent operating cash flow, ensuring flexibility in meeting debt obligations and funding growth.

Growth Trends And Dividend Policy

Thales has shown resilience in growth, driven by increasing demand for cybersecurity and digital identity solutions. The company’s dividend policy remains shareholder-friendly, with a dividend per share of EUR 2.85, reflecting a commitment to returning capital while balancing reinvestment needs. Future growth is expected to be fueled by expansion in emerging markets and technological advancements in defense and transportation sectors.

Valuation And Market Expectations

With a market capitalization of EUR 24.74 billion, Thales trades at a valuation reflective of its stable earnings and growth prospects. Investors likely price in the company’s strategic positioning in high-growth areas like digital security and space technologies, alongside its established defense and aerospace segments. The lower beta suggests market confidence in its defensive characteristics amid economic uncertainties.

Strategic Advantages And Outlook

Thales benefits from long-term contracts in defense and government sectors, providing revenue visibility. Its focus on innovation and partnerships, such as with Google, enhances its competitive moat. The outlook remains positive, supported by global defense spending trends and increasing digitalization across industries. However, geopolitical risks and supply chain disruptions could pose challenges, requiring agile management to sustain growth momentum.

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