investorscraft@gmail.com

Intrinsic ValueBell Food Group AG (0RFX.L)

Previous Close£221.08
Intrinsic Value
Upside potential
Previous Close
£221.08

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

Bell Food Group AG is a leading European processor of meat and convenience products, operating in the packaged foods sector under the Consumer Defensive industry. The company’s diversified portfolio includes meat, poultry, charcuterie, seafood, and a broad range of convenience offerings such as salads, sandwiches, fresh meals, and plant-based alternatives. Its well-established brands—Bell, Eisberg, Hilcona, and Hügli—cater to retail, food service, and industrial clients, reinforcing its strong market presence. Bell Food Group benefits from vertical integration and economies of scale, ensuring consistent quality and supply chain resilience. As a subsidiary of Coop-Gruppe Genossenschaft, it leverages synergies with its parent company while maintaining operational independence. The company’s focus on innovation, particularly in vegetarian and vegan products, aligns with shifting consumer preferences toward healthier and sustainable food options. Its strategic positioning in Europe’s competitive food processing industry is underpinned by long-standing customer relationships and a reputation for reliability.

Revenue Profitability And Efficiency

Bell Food Group reported revenue of CHF 4.73 billion for the fiscal year, with net income of CHF 123.7 million, reflecting a disciplined cost structure and operational efficiency. The diluted EPS of CHF 19.71 underscores its profitability, while operating cash flow of CHF 301.3 million indicates robust cash generation capabilities. Capital expenditures of CHF 302.8 million highlight ongoing investments to sustain growth and operational modernization.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, supported by its diversified product mix and strong brand equity. Its capital efficiency is evident in its ability to generate meaningful cash flows relative to its asset base, though high capital expenditures suggest a focus on long-term capacity expansion. The balance between reinvestment and profitability remains a key driver of shareholder value.

Balance Sheet And Financial Health

Bell Food Group maintains a balanced financial position, with CHF 170.8 million in cash and equivalents against total debt of CHF 1.02 billion. The leverage ratio appears manageable given its stable cash flows and industry positioning. The company’s liquidity and debt profile suggest prudent financial management, though further deleveraging could enhance flexibility.

Growth Trends And Dividend Policy

The company’s growth is supported by trends in convenience and plant-based foods, though competitive pressures persist. A dividend of CHF 7 per share reflects a commitment to returning capital to shareholders, aligning with its stable earnings and cash flow generation. Future growth may hinge on innovation and market expansion within Europe.

Valuation And Market Expectations

With a market capitalization of CHF 1.67 billion and a beta of 0.34, Bell Food Group is perceived as a low-volatility defensive stock. The valuation reflects its steady performance and resilience in the Consumer Defensive sector, though investor expectations may be tempered by moderate growth prospects in a mature industry.

Strategic Advantages And Outlook

Bell Food Group’s strategic advantages include brand strength, vertical integration, and a focus on sustainable product lines. The outlook remains stable, supported by its diversified revenue streams and alignment with consumer trends. However, margin pressures from input costs and competitive dynamics warrant monitoring.

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