investorscraft@gmail.com

Intrinsic ValueBarry Callebaut AG (0QO7.L)

Previous Close£1,341.50
Intrinsic Value
Upside potential
Previous Close
£1,341.50

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

Barry Callebaut AG is a global leader in the chocolate and cocoa industry, serving a diverse clientele ranging from large-scale food manufacturers to artisanal chocolatiers. The company operates across the entire value chain, from sourcing cocoa to producing high-quality chocolate products, cocoa derivatives, and specialty ingredients. Its extensive portfolio includes well-known brands such as Callebaut, Cacao Barry, and Van Houten Professional, catering to both industrial and gourmet segments. With a strong presence in key markets like the U.S., Europe, and Asia Pacific, Barry Callebaut leverages its deep industry expertise and innovation capabilities to maintain a competitive edge. The company’s CHOCOLATE ACADEMY centers further reinforce its market position by offering training and development services, fostering long-term relationships with professional users. Its vertically integrated model ensures quality control and cost efficiency, while its focus on sustainability initiatives aligns with evolving consumer preferences. Barry Callebaut’s diversified product range and global footprint make it a resilient player in the consumer defensive sector, well-positioned to capitalize on growing demand for premium and sustainable chocolate products.

Revenue Profitability And Efficiency

Barry Callebaut reported revenue of CHF 10.39 billion for FY 2024, reflecting its scale in the chocolate and cocoa market. Net income stood at CHF 189.8 million, with diluted EPS of CHF 34.58, indicating moderate profitability. Operating cash flow was negative at CHF -2.06 billion, likely due to working capital adjustments or timing differences, while capital expenditures totaled CHF -285.1 million, suggesting ongoing investments in production capacity and innovation.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams and strong brand portfolio. However, the negative operating cash flow raises questions about short-term liquidity management. Capital efficiency metrics would benefit from further analysis of asset turnover and return on invested capital, which are not explicitly provided in the available data.

Balance Sheet And Financial Health

Barry Callebaut’s balance sheet shows CHF 978.2 million in cash and equivalents against total debt of CHF 4.8 billion, indicating a leveraged position. The debt level warrants monitoring, though the company’s stable market position and recurring revenue streams may support its ability to service obligations. Further details on debt maturity and interest coverage would provide a clearer picture of financial health.

Growth Trends And Dividend Policy

The company’s growth is driven by global demand for premium chocolate and sustainable cocoa products. Barry Callebaut pays a dividend of CHF 29 per share, reflecting a commitment to shareholder returns. However, the payout ratio and dividend sustainability should be evaluated in the context of its cash flow generation and debt obligations.

Valuation And Market Expectations

With a market capitalization of CHF 4.09 billion and a beta of 0.188, Barry Callebaut is perceived as a low-volatility stock within the consumer defensive sector. The valuation reflects its stable earnings profile and industry leadership, though investors may weigh its leverage and cash flow challenges against long-term growth potential in emerging markets and premium segments.

Strategic Advantages And Outlook

Barry Callebaut’s strategic advantages include its global supply chain, strong brand portfolio, and focus on sustainability, which align with industry trends. The outlook remains positive, supported by steady demand for chocolate and cocoa products, though operational efficiency and debt management will be critical to sustaining profitability. Innovation and expansion in high-growth regions could further enhance its competitive position.

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