investorscraft@gmail.com

Intrinsic ValueReckitt Benckiser Group plc (3RB.DE)

Previous Close70.30
Intrinsic Value
Upside potential
Previous Close
70.30

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

Reckitt Benckiser Group plc operates in the consumer defensive sector, specializing in health, hygiene, and nutrition products. The company’s diversified portfolio spans well-known brands such as Dettol, Durex, Gaviscon, and Mucinex, catering to everyday consumer needs across multiple geographies. Its revenue model is driven by a mix of essential household products and over-the-counter health solutions, positioning it as a resilient player in both developed and emerging markets. The company’s strong brand equity and extensive distribution network reinforce its competitive moat, allowing it to maintain pricing power and market share. Reckitt Benckiser’s strategic focus on innovation and sustainability further enhances its market positioning, particularly in high-growth segments like infant nutrition and probiotics. With operations spanning the UK, US, China, and India, the company benefits from geographic diversification, mitigating regional economic risks. Its ability to adapt to consumer trends, such as the shift toward plant-based and hypoallergenic products, underscores its agility in a competitive industry. The company’s long-standing heritage, dating back to 1819, lends credibility and trust, which are critical in the personal care and health sectors.

Revenue Profitability And Efficiency

Reckitt Benckiser reported revenue of €14.17 billion for the fiscal year, with net income of €1.43 billion, reflecting a net margin of approximately 10.1%. The company’s operating cash flow stood at €2.68 billion, indicating robust cash generation capabilities. Capital expenditures were €370 million, suggesting disciplined investment in maintaining and expanding its production and distribution infrastructure. These metrics highlight the company’s ability to balance growth with profitability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €2.04 demonstrates its earnings power, supported by a diversified product portfolio and strong brand loyalty. With a market capitalization of €39.87 billion, Reckitt Benckiser trades at a P/E ratio of approximately 19.5, reflecting investor confidence in its sustained earnings potential. The company’s capital efficiency is further evidenced by its ability to generate significant operating cash flow relative to its capital expenditures.

Balance Sheet And Financial Health

Reckitt Benckiser’s balance sheet shows €880 million in cash and equivalents, against total debt of €8.66 billion. This leverage ratio indicates a manageable debt load, supported by consistent cash flow generation. The company’s financial health is further reinforced by its ability to service debt and fund dividends, with a dividend per share of €2.36, underscoring its commitment to shareholder returns.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, driven by its strong brand portfolio and geographic diversification. Its dividend policy, with a payout of €2.36 per share, reflects a balanced approach to returning capital to shareholders while reinvesting in growth initiatives. The focus on high-growth segments like infant nutrition and probiotics suggests potential for future revenue expansion.

Valuation And Market Expectations

With a beta of 0.117, Reckitt Benckiser is perceived as a low-volatility stock, appealing to defensive investors. The current valuation multiples suggest market expectations of stable earnings growth, supported by the company’s resilient business model and strong market positioning. Investors likely view the stock as a reliable hold in uncertain economic climates.

Strategic Advantages And Outlook

Reckitt Benckiser’s strategic advantages include its strong brand portfolio, global distribution network, and focus on innovation. The outlook remains positive, with opportunities in emerging markets and health-focused product lines. The company’s ability to adapt to consumer trends and maintain pricing power positions it well for sustained growth, barring significant macroeconomic disruptions.

Sources

Company filings, Bloomberg

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