investorscraft@gmail.com

Intrinsic ValueLucas Bols N.V. (0R6E.L)

Previous Close£18.00
Intrinsic Value
Upside potential
Previous Close
£18.00

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

Lucas Bols N.V. is a historic Dutch spirits producer with a portfolio of premium brands including Bols, Galliano, and Passoã, operating in over 110 countries. The company specializes in liqueurs, genever, gin, and vodka, leveraging its heritage and craftsmanship to cater to both traditional and contemporary markets. Its diversified brand strategy targets multiple consumer segments, from classic cocktail enthusiasts to modern premium spirit drinkers. Lucas Bols maintains a strong presence in the global spirits industry, competing with larger multinationals through niche positioning and brand authenticity. The company’s direct distribution and licensing partnerships enhance its market reach, particularly in Europe and emerging markets. Despite its long-standing reputation, Lucas Bols operates in a highly competitive sector where scale and marketing budgets often dictate market share. Its ability to innovate while preserving heritage remains a key differentiator in the premium spirits segment.

Revenue Profitability And Efficiency

Lucas Bols reported revenue of €100.6 million for FY 2024, reflecting its global footprint in the spirits market. However, the company recorded a net loss of €16.2 million, with diluted EPS at -€1.08, indicating profitability challenges. Operating cash flow stood at €4.3 million, while capital expenditures were -€6.7 million, suggesting restrained investment activity amid financial pressures.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight earnings pressure, likely due to cost inflation or competitive pricing dynamics. The modest operating cash flow relative to revenue implies inefficiencies in converting sales to cash. Capital expenditures, though negative, indicate a cautious approach to reinvestment, possibly prioritizing liquidity over growth initiatives in the near term.

Balance Sheet And Financial Health

Lucas Bols holds €31.6 million in cash and equivalents, providing some liquidity buffer against its €83.7 million total debt. The debt level raises concerns about leverage, though the company’s historic resilience may mitigate immediate solvency risks. The absence of dividends aligns with its focus on preserving capital during a challenging fiscal period.

Growth Trends And Dividend Policy

Revenue stability contrasts with profitability declines, suggesting margin compression. The company suspended dividends, likely to conserve cash for debt management or operational needs. Growth prospects depend on premiumization trends and geographic expansion, though near-term headwinds persist.

Valuation And Market Expectations

With a market cap of €289.5 million and a beta of 0.75, Lucas Bols is viewed as a relatively stable but low-growth investment. The lack of profitability weighs on valuation multiples, reflecting skepticism about near-term earnings recovery.

Strategic Advantages And Outlook

Lucas Bols’ brand heritage and niche positioning offer strategic advantages in premium spirits, but profitability challenges and debt levels pose risks. The outlook hinges on cost management, brand reinvestment, and leveraging its historic appeal in evolving markets.

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