investorscraft@gmail.com

Intrinsic ValueMetro AG (B4B.SW)

Previous CloseCHF17.87
Intrinsic Value
Upside potential
Previous Close
CHF17.87

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

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 core revenue model is built on bulk sales through its 748 wholesale stores and digital marketplace, METRO MARKETS, supplemented by value-added services like logistics, IT, and procurement. Metro differentiates itself through a hybrid approach, combining physical wholesale with digital solutions such as food delivery and online ordering platforms. Its brands, including METRO, MAKRO, and Rungis Express, cater to professional customers, reinforcing its position as a B2B specialist in the highly competitive food distribution sector. The company’s focus on digital transformation and supply chain efficiency enhances its market resilience, though it faces margin pressures from rising operational costs and geopolitical risks in key markets like Russia.

Revenue Profitability And Efficiency

Metro AG reported revenue of €31.03 billion in the latest fiscal year, though it recorded a net loss of €120 million, reflecting margin compression and restructuring costs. Operating cash flow remained robust at €1.08 billion, supported by working capital management, while capital expenditures of €378 million indicate ongoing investments in digital and logistical infrastructure. The diluted EPS of -€0.32 underscores profitability challenges amid macroeconomic headwinds.

Earnings Power And Capital Efficiency

The company’s negative net income highlights earnings volatility, likely driven by inflationary pressures and geopolitical disruptions. However, its operating cash flow suggests underlying operational resilience. Capital efficiency is moderated by significant debt levels (€4.02 billion), though cash reserves of €794 million provide liquidity. The balance between growth investments and deleveraging will be critical to restoring sustainable profitability.

Balance Sheet And Financial Health

Metro AG’s financial health is mixed, with total debt exceeding cash reserves by a wide margin. The debt-to-equity ratio remains elevated, though manageable given the stable cash flow generation. Liquidity is adequate, but refinancing risks may arise if interest rates remain high. The company’s ability to optimize working capital and reduce leverage will be key to strengthening its balance sheet.

Growth Trends And Dividend Policy

Growth is tempered by macroeconomic uncertainty, though digital initiatives like METRO MARKETS offer long-term potential. The dividend of €0.51638 per share signals commitment to shareholder returns despite recent losses, but sustainability depends on earnings recovery. Geographic diversification and cost-control measures could support gradual top-line improvement, but near-term growth is likely subdued.

Valuation And Market Expectations

With a market cap of €1.39 billion and a beta of 0.72, Metro AG trades at a discount to peers, reflecting its cyclical risks and margin pressures. Investors appear cautious, pricing in limited near-term earnings expansion. The valuation suggests skepticism about a rapid turnaround, though digital transformation could unlock upside if execution improves.

Strategic Advantages And Outlook

Metro’s strengths lie in its entrenched B2B relationships and hybrid wholesale-digital model. However, geopolitical exposure and competitive intensity pose risks. The outlook hinges on successful cost management and digital adoption, with potential for margin recovery if macro conditions stabilize. Strategic divestitures or partnerships could further streamline operations and refocus the business.

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