investorscraft@gmail.com

Intrinsic ValueDeoleo, S.A. (0M0Q.L)

Previous Close£0.24
Intrinsic Value
Upside potential
Previous Close
£0.24

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

Deoleo, S.A. operates as a key player in the global packaged foods industry, specializing in the production and distribution of vegetable oils, particularly olive oil, alongside complementary products like seed oils, table olives, and sauces. The company leverages a diversified portfolio of well-known brands, including Bertolli, Carbonell, and Carapelli, to serve markets across Spain, Italy, Northern Europe, and North America. Its vertically integrated model spans sourcing, processing, and distribution, ensuring control over quality and supply chain efficiency. Deoleo competes in a highly fragmented market, where brand recognition and product differentiation are critical. While it holds a strong position in olive oil, its expansion into adjacent categories like vinegars and rice diversifies revenue streams. However, the company faces pricing pressures from commoditized segments and volatile raw material costs, requiring strategic pricing and cost management to maintain margins.

Revenue Profitability And Efficiency

Deoleo reported revenue of €996.6 million for the latest fiscal year, reflecting its scale in the packaged foods sector. However, net income stood at a loss of €28.3 million, indicating margin pressures from input cost inflation or operational inefficiencies. Operating cash flow of €8.8 million suggests some ability to fund operations, though capital expenditures of €5.1 million highlight ongoing investments in production or distribution capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.05 underscores challenges in translating revenue into bottom-line profitability. With a negative net income, Deoleo’s capital efficiency appears strained, though its operating cash flow remains positive. The balance between reinvestment and profitability will be critical to improving returns, particularly in a competitive market with thin margins.

Balance Sheet And Financial Health

Deoleo maintains €52.9 million in cash and equivalents against total debt of €83.5 million, indicating moderate leverage. The debt level is manageable relative to its market cap of €97.3 million, but sustained losses could strain liquidity. The absence of dividends aligns with its focus on preserving capital for operational needs or debt reduction.

Growth Trends And Dividend Policy

Revenue trends suggest stable demand, but profitability remains a concern. The company has not issued dividends, prioritizing financial flexibility over shareholder returns. Growth may hinge on brand strength and geographic expansion, though margin recovery is essential to sustain long-term viability.

Valuation And Market Expectations

With a market cap of €97.3 million, Deoleo trades at a low multiple relative to revenue, reflecting investor skepticism about its earnings potential. The high beta of 1.769 signals volatility, likely tied to commodity price swings and competitive dynamics in the consumer defensive sector.

Strategic Advantages And Outlook

Deoleo’s strategic advantages lie in its strong brand portfolio and diversified product mix, which provide resilience against sector volatility. However, its outlook depends on improving operational efficiency and navigating cost pressures. Success in premiumization or cost optimization could restore profitability, but execution risks remain significant in a challenging market environment.

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