investorscraft@gmail.com

Intrinsic ValueBefesa S.A. (0RVK.L)

Previous Close£30.99
Intrinsic Value
Upside potential
Previous Close
£30.99

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

Befesa S.A. operates as a specialized environmental recycling services provider, primarily serving the steel and aluminum industries across Europe, Asia, and North America. The company’s core revenue model is built on two key segments: Steel Dust Recycling Services and Aluminium Salt Slags Recycling Services. In the steel segment, Befesa collects and recycles hazardous residues like steel dust, while its aluminum segment focuses on processing salt slags and spent pot linings, recovering valuable materials such as salt, aluminum concentrate, and oxides. Additionally, the company produces secondary aluminum alloys for automotive and construction applications, enhancing its circular economy positioning. Befesa’s integrated logistics and treatment services further solidify its role as a critical partner for industrial waste management. The company holds a strong market position due to its technological expertise, regulatory compliance, and established relationships with major steel and aluminum producers. Its ability to transform industrial byproducts into reusable materials aligns with global sustainability trends, reinforcing its competitive edge in the waste management sector.

Revenue Profitability And Efficiency

Befesa reported revenue of €1.24 billion, with net income of €50.8 million, reflecting a net margin of approximately 4.1%. The diluted EPS stood at €1.27, indicating moderate profitability. However, the absence of disclosed operating cash flow and capital expenditures limits a deeper efficiency analysis. The company’s revenue streams are tied to industrial activity levels, exposing it to cyclical demand fluctuations in the steel and aluminum sectors.

Earnings Power And Capital Efficiency

Befesa’s earnings power is driven by its ability to monetize industrial waste through recycling and material recovery. The company’s capital efficiency cannot be fully assessed due to missing data on operating cash flow and capital expenditures. Its asset-light model in logistics and treatment services likely supports returns, but further transparency is needed to evaluate its capital allocation effectiveness.

Balance Sheet And Financial Health

Key balance sheet metrics, including cash reserves and total debt, are undisclosed, preventing a comprehensive assessment of Befesa’s financial health. The company’s market capitalization of €1.07 billion suggests investor confidence, but the lack of debt and liquidity details limits insights into its leverage and solvency risks.

Growth Trends And Dividend Policy

Befesa’s growth is linked to industrial production trends and regulatory tailwinds favoring recycling. The company pays a dividend of €0.73 per share, indicating a commitment to shareholder returns. However, without historical growth rates or capex plans, its long-term trajectory remains uncertain. The dividend yield, based on current EPS, appears sustainable but could be sensitive to earnings volatility.

Valuation And Market Expectations

With a market cap of €1.07 billion and a beta of 1.73, Befesa is viewed as a higher-risk play tied to industrial cycles. The P/E ratio, derived from its EPS, suggests moderate valuation levels. Investors likely price in growth from sustainability-driven demand, though the absence of cash flow data complicates intrinsic valuation assumptions.

Strategic Advantages And Outlook

Befesa’s strategic advantages lie in its niche expertise, regulatory compliance, and circular economy alignment. The company is well-positioned to benefit from increasing environmental regulations and industrial demand for recycling solutions. However, its outlook depends on maintaining cost efficiencies and expanding its service footprint amid competitive and macroeconomic pressures.

Sources

Company description, market data, and financial figures sourced from publicly available disclosures and exchange filings.

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