investorscraft@gmail.com

Intrinsic ValueKoninklijke Ahold Delhaize N.V. (AHOG.DE)

Previous Close32.87
Intrinsic Value
Upside potential
Previous Close
32.87

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

Koninklijke Ahold Delhaize N.V. is a leading global food retailer operating primarily in the United States and Europe, with a diversified portfolio of supermarket chains, convenience stores, drugstores, and hypermarkets. The company leverages a multi-format, multi-brand strategy, serving approximately 55 million customers across 7,452 stores under well-established local banners such as Food Lion, Albert Heijn, and Delhaize. Its revenue model combines owned retail operations with franchising and e-commerce, ensuring resilience across economic cycles. Ahold Delhaize holds a strong market position in both mature and emerging grocery sectors, supported by its focus on affordability, private-label offerings, and digital transformation. The company’s scale and localized branding provide a competitive edge in fragmented markets, while its investments in supply chain efficiency and omnichannel capabilities reinforce its leadership in the rapidly evolving grocery industry.

Revenue Profitability And Efficiency

Ahold Delhaize reported revenue of €89.4 billion in its latest fiscal year, with net income of €1.76 billion, reflecting steady demand for grocery staples despite inflationary pressures. The company’s operating cash flow of €6.22 billion underscores its ability to generate liquidity, while capital expenditures of €2.3 billion highlight ongoing investments in store modernization and digital infrastructure. Its asset-light franchising model contributes to margin stability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.89 demonstrates consistent earnings power, supported by cost discipline and private-label penetration. Free cash flow generation remains robust, enabling debt reduction and shareholder returns. Ahold Delhaize’s capital efficiency is evident in its ability to maintain profitability while expanding its e-commerce footprint and store network.

Balance Sheet And Financial Health

Ahold Delhaize maintains a solid balance sheet with €6.16 billion in cash and equivalents, providing ample liquidity. Total debt stands at €20.32 billion, though the company’s low beta (0.29) reflects its defensive profile. The strong operating cash flow coverage of debt obligations ensures financial flexibility for strategic initiatives and dividend commitments.

Growth Trends And Dividend Policy

The company has demonstrated resilience in a competitive grocery sector, with growth driven by omnichannel expansion and market share gains. Ahold Delhaize’s dividend of €1.17 per share reflects a commitment to returning capital to shareholders, supported by stable cash flows. Strategic acquisitions and partnerships further bolster its long-term growth trajectory.

Valuation And Market Expectations

With a market capitalization of €34.4 billion, Ahold Delhaize trades at a valuation reflective of its defensive earnings and steady growth prospects. The low beta indicates investor confidence in its ability to weather economic volatility, while its dividend yield appeals to income-focused shareholders.

Strategic Advantages And Outlook

Ahold Delhaize’s strategic advantages include its localized branding, scale, and investments in digital and supply chain efficiency. The company is well-positioned to capitalize on shifting consumer preferences toward convenience and value-oriented shopping. Its focus on sustainability and private-label expansion further strengthens its competitive moat in the global grocery market.

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