investorscraft@gmail.com

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

Previous CloseCHF138.00
Intrinsic Value
Upside potential
Previous Close
CHF138.00

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 designed to replicate the taste and texture of traditional animal proteins. The company generates revenue through a diversified distribution network, including grocery retailers, mass merchandisers, and foodservice channels, as well as direct-to-consumer sales. Its product portfolio spans beef, pork, and poultry substitutes, targeting health-conscious consumers and flexitarians seeking sustainable protein options. Beyond Meat has established itself as a pioneer in the plant-based meat industry, competing with both traditional food companies and emerging alternative protein startups. Despite facing pricing pressures and shifting consumer demand, the company maintains a recognizable brand presence in North America and select international markets. Its innovation-driven approach and partnerships with major foodservice providers underscore its ambition to scale in a rapidly evolving sector.

Revenue Profitability And Efficiency

Beyond Meat reported revenue of CHF 326.5 million for the period, reflecting ongoing challenges in consumer adoption and competitive pricing dynamics. The company's net loss of CHF 160.3 million and diluted EPS of -CHF 2.48 highlight persistent profitability struggles, exacerbated by high input costs and operational inefficiencies. Negative operating cash flow of CHF 98.8 million and capital expenditures of CHF 11.0 million further strain liquidity, indicating limited near-term financial flexibility.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained by weak gross margins and elevated SG&A expenses, with no immediate path to sustainable profitability. Capital efficiency is suboptimal, as evidenced by negative free cash flow and high reinvestment needs relative to revenue generation. High R&D and marketing spend aim to drive long-term growth but weigh on near-term financial performance.

Balance Sheet And Financial Health

Beyond Meat's balance sheet shows CHF 131.9 million in cash and equivalents against CHF 1.22 billion in total debt, signaling significant leverage and liquidity risks. The debt-heavy capital structure raises concerns about refinancing capacity, particularly given the company's cash burn rate. Absent a turnaround in operating performance, financial health remains precarious.

Growth Trends And Dividend Policy

Revenue trends reflect softening demand in the plant-based meat category, with growth challenges compounded by inflationary pressures. The company does not pay dividends, prioritizing cash preservation for operational needs and debt obligations. Future growth hinges on product innovation, cost optimization, and potential market expansion, though execution risks remain high.

Valuation And Market Expectations

With a market cap of CHF 177.7 million, the stock trades at a steep discount to historical levels, reflecting skepticism about the company's turnaround prospects. The high beta of 2.183 indicates extreme volatility, aligning with investor uncertainty about Beyond Meat's ability to achieve scale profitability in a niche market.

Strategic Advantages And Outlook

Beyond Meat's first-mover advantage and brand recognition provide some differentiation, but operational and financial headwinds overshadow these strengths. The outlook remains cautious, dependent on cost restructuring, demand recovery, and successful product launches. Without meaningful improvements in unit economics, the company faces an uphill battle to stabilize its business model.

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