investorscraft@gmail.com

Intrinsic ValueMetro AG (B4B.DE)

Previous Close5.33
Intrinsic Value
Upside potential
Previous Close
5.33

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

Metro AG operates as a leading food wholesale distributor, serving a diverse clientele including hotels, restaurants, and independent retailers across Europe, Russia, and Asia. The company’s multi-brand strategy, featuring METRO, MAKRO, and specialized brands like Classic Fine Foods, positions it as a key supplier in the foodservice and retail sectors. Its digital marketplace, METRO MARKETS, enhances accessibility for business customers, while ancillary services in logistics, IT, and procurement create additional revenue streams. Metro AG’s focus on B2B wholesale differentiates it from traditional retail competitors, allowing it to leverage economies of scale and long-term customer relationships. The company’s geographic footprint and diversified brand portfolio provide resilience against regional market fluctuations. However, its reliance on the hospitality sector exposes it to cyclical demand shifts, particularly in post-pandemic recovery phases. Metro AG’s strategic emphasis on digital transformation and supply chain efficiency aims to strengthen its competitive edge in a fragmented industry.

Revenue Profitability And Efficiency

Metro AG reported revenue of €31.0 billion in the latest fiscal year, reflecting its scale in the food wholesale sector. However, the company posted a net loss of €120 million, with diluted EPS of -€0.32, indicating margin pressures. Operating cash flow of €1.1 billion suggests robust liquidity generation, though capital expenditures of €378 million highlight ongoing investments in digital and logistical infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income underscores challenges in translating top-line performance into profitability. Operating cash flow remains healthy, but elevated debt levels and cyclical demand in core markets may constrain near-term earnings recovery. Capital efficiency is moderated by investments in digital platforms and store modernization, which are critical for long-term competitiveness.

Balance Sheet And Financial Health

Metro AG’s balance sheet shows €794 million in cash and equivalents against total debt of €4.0 billion, indicating moderate leverage. The liquidity position is supported by strong operating cash flow, but debt servicing remains a consideration. The company’s asset-light wholesale model helps maintain flexibility, though sector-specific risks persist.

Growth Trends And Dividend Policy

Revenue stability is offset by profitability challenges, with growth hinging on digital adoption and market expansion. The company maintains a dividend of €0.55 per share, signaling commitment to shareholder returns despite earnings volatility. Strategic priorities include optimizing store networks and enhancing e-commerce capabilities to capture post-pandemic demand recovery.

Valuation And Market Expectations

With a market cap of €1.9 billion and a beta of 0.49, Metro AG trades at a discount to peers, reflecting its cyclical exposure and margin pressures. Investors likely await clearer signs of earnings stabilization and digital traction before assigning higher multiples. The stock’s defensive characteristics may appeal to value-oriented investors.

Strategic Advantages And Outlook

Metro AG’s wholesale focus and diversified brand portfolio provide structural advantages in a competitive industry. Digital initiatives and supply chain improvements are key to sustaining relevance. Near-term headwinds include inflationary costs and uneven hospitality sector recovery, but long-term prospects remain tied to operational efficiency gains and geographic diversification.

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