investorscraft@gmail.com

Intrinsic ValueL'Air Liquide S.A. (AIL.DE)

Previous Close158.30
Intrinsic Value
Upside potential
Previous Close
158.30

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

L'Air Liquide S.A. operates as a global leader in industrial and medical gases, technologies, and services, serving diverse sectors including metals, chemicals, refining, healthcare, and electronics. The company’s Gas & Services segment, its largest revenue driver, supplies essential gases like oxygen, nitrogen, and hydrogen to industries, while its healthcare division provides medical gases and hygiene solutions to hospitals and homecare patients. Its Engineering & Construction segment designs and builds gas production plants, and the Global Markets & Technologies unit focuses on energy transition solutions, including hydrogen mobility and biomethane production. L'Air Liquide maintains a strong competitive edge through its extensive infrastructure, technological expertise, and long-term customer contracts, ensuring stable cash flows. The company’s diversified geographic footprint across Europe, the Americas, and Asia-Pacific mitigates regional risks while capitalizing on growth in emerging markets. Its focus on sustainability, particularly in hydrogen and carbon capture, aligns with global decarbonization trends, reinforcing its leadership in the specialty chemicals sector.

Revenue Profitability And Efficiency

L'Air Liquide reported revenue of €27.1 billion in FY 2024, with net income of €3.3 billion, reflecting a robust margin of approximately 12.2%. The company generated €6.3 billion in operating cash flow, demonstrating efficient operations despite significant capital expenditures of €3.5 billion, primarily directed toward growth initiatives and sustainability projects. Its ability to maintain profitability amid high capex underscores disciplined cost management and pricing power.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €5.72 highlights its earnings strength, supported by stable demand across industrial and healthcare markets. L'Air Liquide’s capital efficiency is evident in its strategic investments in high-return projects, such as hydrogen infrastructure and biomethane, which are expected to drive future earnings growth while aligning with global energy transition goals.

Balance Sheet And Financial Health

L'Air Liquide’s balance sheet remains solid, with €1.9 billion in cash and equivalents against total debt of €12.4 billion. The manageable leverage ratio and strong cash flow generation provide flexibility for further investments and shareholder returns. The company’s financial health is further reinforced by its investment-grade credit rating and access to diverse funding sources.

Growth Trends And Dividend Policy

The company has consistently grown revenue through organic expansion and acquisitions, particularly in healthcare and electronics. Its dividend policy is shareholder-friendly, with a payout of €3.3 per share in FY 2024, reflecting a commitment to returning capital while retaining sufficient funds for reinvestment. Growth is expected to accelerate in hydrogen and carbon capture technologies, supported by regulatory tailwinds.

Valuation And Market Expectations

With a market cap of €106 billion and a beta of 0.72, L'Air Liquide is valued as a stable, low-volatility player in the specialty chemicals sector. The market prices in its defensive qualities, long-term growth in clean energy, and resilient cash flows, though valuation multiples reflect premium positioning relative to peers.

Strategic Advantages And Outlook

L'Air Liquide’s strategic advantages include its global scale, technological leadership, and focus on sustainability-driven markets. The outlook remains positive, with hydrogen and healthcare demand poised for structural growth. Risks include energy price volatility and geopolitical uncertainties, but the company’s diversified model and innovation pipeline position it well for sustained value creation.

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