investorscraft@gmail.com

Intrinsic ValueForbo Holding AG (0QKD.L)

Previous Close£919.92
Intrinsic Value
Upside potential
Previous Close
£919.92

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

Forbo Holding AG is a Swiss-based company specializing in high-performance flooring systems and movement solutions, operating through two core divisions: Flooring Systems and Movement Systems. The Flooring Systems division offers a diverse portfolio of linoleum, vinyl, carpet tiles, and adhesives, catering to commercial, healthcare, educational, and residential markets. Its Movement Systems division provides conveyor and power transmission belts, serving industries such as food processing, logistics, and fitness. Forbo’s products are recognized for durability, sustainability, and innovation, positioning the company as a leader in niche industrial and construction markets. The company’s revenue model is built on recurring demand from maintenance and replacement cycles in its end markets, supplemented by new construction and industrial automation trends. With a strong presence in Europe and selective international expansion, Forbo maintains a competitive edge through proprietary technologies like its linoleum and modular belt solutions. Its market position is reinforced by long-standing customer relationships and a reputation for quality, though it faces competition from larger conglomerates in the broader building materials and industrial components sectors.

Revenue Profitability And Efficiency

Forbo reported revenue of CHF 1.12 billion for the period, with net income of CHF 95.1 million, reflecting a net margin of approximately 8.5%. The company’s diluted EPS stood at CHF 67.43, supported by robust operating cash flow of CHF 135.6 million. Notably, capital expenditures were negligible, indicating efficient asset utilization and a focus on maintaining high cash conversion.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow significantly exceeding net income, suggesting strong non-cash adjustments or working capital management. With no reported debt and CHF 109.1 million in cash, Forbo’s capital structure is conservative, allowing flexibility for reinvestment or shareholder returns. The absence of leverage underscores a disciplined approach to financial risk.

Balance Sheet And Financial Health

Forbo’s balance sheet is exceptionally healthy, with zero debt and CHF 109.1 million in cash and equivalents. This liquidity position, combined with consistent operating cash flow generation, provides ample cushion for cyclical downturns or strategic investments. The lack of debt also eliminates interest expense risks, further strengthening financial resilience.

Growth Trends And Dividend Policy

Forbo’s growth is tied to cyclical demand in construction and industrial automation, with potential upside from sustainability trends favoring its linoleum and eco-friendly products. The company pays a dividend of CHF 25 per share, indicating a shareholder-friendly policy. However, growth may be tempered by its niche market focus and reliance on replacement demand rather than rapid expansion.

Valuation And Market Expectations

With a market capitalization of CHF 1.12 billion, Forbo trades at a P/E ratio of approximately 11.8x based on diluted EPS. The modest beta of 0.727 suggests lower volatility relative to the market, reflecting its stable but mature industry positioning. Investors likely value the company for its defensive qualities and consistent cash generation.

Strategic Advantages And Outlook

Forbo’s strategic advantages lie in its specialized product offerings, strong brand equity, and debt-free balance sheet. The outlook remains stable, with growth dependent on market share gains in flooring and conveyor systems, as well as potential acquisitions. Risks include exposure to construction cyclicality and raw material cost fluctuations, though its financial discipline mitigates downside.

Sources

Company description, financial data provided, and market metrics derived from publicly available sources.

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