investorscraft@gmail.com

Intrinsic ValuePerrigo Company plc (0Y5E.L)

Previous Close£13.99
Intrinsic Value
Upside potential
Previous Close
£13.99

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

Perrigo Company plc operates as a leading provider of over-the-counter (OTC) health and wellness solutions, serving consumers through its two primary segments: Consumer Self-Care Americas and Consumer Self-Care International. The company specializes in store-brand and branded self-care products, spanning categories such as upper respiratory, digestive health, nutrition, skincare, and oral care. Its Americas segment dominates the U.S. and neighboring markets with trusted brands like Prevacid 24HR and Burt’s Bees, while the International segment leverages a broad distribution network across 23 countries, primarily in Europe. Perrigo’s dual focus on private-label and branded products allows it to cater to cost-conscious consumers and premium segments alike, reinforcing its competitive edge in the OTC pharmaceutical space. The company’s contract manufacturing services further diversify its revenue streams, enhancing resilience against market fluctuations. With a heritage dating back to 1887, Perrigo has established itself as a reliable player in the self-care industry, balancing innovation with affordability to maintain its market position.

Revenue Profitability And Efficiency

Perrigo reported revenue of $4.37 billion for the period, reflecting its broad product portfolio and geographic reach. However, the company posted a net loss of $171.8 million, with diluted EPS at -$1.25, indicating challenges in profitability. Operating cash flow stood at $362.9 million, supported by disciplined working capital management, while capital expenditures of $118.3 million suggest ongoing investments in production and innovation.

Earnings Power And Capital Efficiency

Despite the net loss, Perrigo’s operating cash flow demonstrates underlying earnings potential, though margin pressures are evident. The company’s capital efficiency is tempered by its debt load, with total debt at $3.62 billion against cash reserves of $558.8 million. This leverage could constrain near-term flexibility but aligns with its long-term growth strategy in the OTC market.

Balance Sheet And Financial Health

Perrigo’s balance sheet shows $558.8 million in cash and equivalents, providing liquidity against $3.62 billion in total debt. The elevated debt level raises questions about financial health, though its stable cash flow generation offers some mitigation. The company’s ability to service debt while funding dividends and growth initiatives will be critical to maintaining investor confidence.

Growth Trends And Dividend Policy

Perrigo’s growth is driven by its diversified OTC portfolio and international expansion, though recent profitability challenges highlight execution risks. The company maintains a dividend policy, with a dividend per share of $1.118, signaling commitment to shareholder returns despite earnings volatility. Future growth may hinge on margin improvement and strategic acquisitions in high-demand categories.

Valuation And Market Expectations

With a market cap of $3.63 billion and a beta of 0.45, Perrigo is viewed as a relatively stable investment within the healthcare sector. The negative EPS reflects near-term headwinds, but the market appears to price in recovery potential, given its strong brand equity and OTC market positioning.

Strategic Advantages And Outlook

Perrigo’s strengths lie in its extensive product range, established distribution networks, and dual focus on private-label and branded goods. The outlook depends on its ability to navigate cost pressures, optimize debt, and capitalize on growing demand for self-care solutions. Strategic investments in innovation and geographic expansion could bolster its competitive standing over the long term.

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