investorscraft@gmail.com

Intrinsic ValueBeyond Meat, Inc. (0Q3.DE)

Previous Close0.64
Intrinsic Value
Upside potential
Previous Close
0.64

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

Beyond Meat, Inc. operates in the competitive packaged foods sector, specializing in plant-based meat alternatives. The company's core revenue model revolves around the production and sale of innovative, protein-rich substitutes for traditional beef, pork, and poultry products. Its diverse portfolio includes flagship items like The Beyond Burger and Beyond Sausage, alongside newer offerings such as Beyond Mushroom Bacon Cheeseburger and Beyond Beef Crumbles, catering to health-conscious and environmentally aware consumers. Positioned as a pioneer in the plant-based protein market, Beyond Meat targets both retail and foodservice channels, leveraging partnerships with major grocery chains and quick-service restaurants to expand its footprint. Despite strong brand recognition, the company faces intense competition from established food giants and emerging startups, all vying for share in a rapidly evolving but still niche market. Beyond Meat's ability to scale production efficiently while maintaining product quality remains critical to its long-term viability in an industry where consumer preferences and regulatory landscapes are in flux.

Revenue Profitability And Efficiency

Beyond Meat reported revenue of €326.5 million for the fiscal year ending December 2024, reflecting ongoing demand for plant-based products. However, the company's net income stood at -€160.3 million, highlighting persistent challenges in achieving profitability. Operating cash flow was negative at -€98.8 million, exacerbated by high operating costs and competitive pricing pressures. Capital expenditures of -€11.0 million suggest restrained investment in production capacity amid financial constraints.

Earnings Power And Capital Efficiency

The company's diluted EPS of -€2.43 underscores its current lack of earnings power, with significant losses eroding shareholder value. High operating expenses relative to revenue indicate inefficiencies in scaling production and distribution. The negative operating cash flow further signals challenges in converting top-line growth into sustainable cash generation, a critical hurdle for capital-intensive food technology firms.

Balance Sheet And Financial Health

Beyond Meat's balance sheet shows €131.9 million in cash and equivalents, providing limited liquidity against total debt of €1.22 billion. This elevated debt burden raises concerns about financial flexibility, especially given the company's recurring losses. The absence of dividends aligns with its focus on preserving capital, but the high leverage ratio may constrain future borrowing capacity or necessitate restructuring.

Growth Trends And Dividend Policy

Revenue trends reflect moderate growth in the plant-based sector, though profitability remains elusive. The company has not issued dividends, prioritizing reinvestment to capture market share. However, sustained losses and high debt could impede aggressive expansion plans. Market penetration in Europe and Asia presents growth opportunities, but execution risks persist amid rising input costs and competitive pressures.

Valuation And Market Expectations

With a market cap of approximately €192.6 million, Beyond Meat trades at a significant discount to its peak valuation, reflecting investor skepticism about its path to profitability. The high beta of 2.183 indicates pronounced volatility, typical of speculative growth stocks in emerging industries. Market expectations remain tempered until the company demonstrates clearer signs of sustainable margins.

Strategic Advantages And Outlook

Beyond Meat's first-mover advantage and strong brand recognition in plant-based proteins provide a foundation, but operational execution is critical. The outlook hinges on cost optimization, product innovation, and strategic partnerships to stabilize finances. Success will depend on balancing growth investments with profitability targets in a market still validating long-term demand for meat alternatives.

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