investorscraft@gmail.com

Intrinsic ValueBarry Callebaut AG (BARN.SW)

Previous CloseCHF1,352.00
Intrinsic Value
Upside potential
Previous Close
CHF1,352.00

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

Barry Callebaut AG is a global leader in the cocoa and chocolate industry, serving a diverse clientele ranging from large-scale food manufacturers to artisanal chocolatiers. The company operates across the entire value chain, from sourcing cocoa beans to producing high-quality chocolate products under well-known brands like Cacao Barry, Callebaut, and Van Houten Professional. Its product portfolio includes chocolates, cocoa powder, fillings, coatings, and specialty ingredients, catering to both industrial and professional culinary applications. Barry Callebaut has established a strong market presence in key regions such as Europe, the Americas, and Asia Pacific, leveraging its extensive distribution network and deep industry expertise. The company’s focus on innovation, sustainability, and customer-centric solutions reinforces its competitive edge in the highly fragmented chocolate market. By offering tailored products and services, including training and technical support, Barry Callebaut maintains long-term relationships with clients, ensuring steady demand and recurring revenue streams. Its commitment to sustainable cocoa sourcing and ethical practices further enhances its reputation and market positioning.

Revenue Profitability And Efficiency

Barry Callebaut reported revenue of CHF 10.39 billion for the fiscal year ending August 2024, reflecting its scale as a major player in the chocolate industry. Net income stood at CHF 189.8 million, with diluted earnings per share of CHF 34.58, indicating moderate profitability. The company’s operating cash flow was negative at CHF -2.06 billion, likely due to working capital fluctuations or significant investments. Capital expenditures totaled CHF -285.1 million, suggesting ongoing investments in production capacity or operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product portfolio and global reach, though its net income margin remains relatively modest at approximately 1.8%. Barry Callebaut’s capital efficiency is influenced by its asset-intensive operations, with significant investments in cocoa processing and chocolate manufacturing. The negative operating cash flow raises questions about short-term liquidity management, but its long-term earnings potential remains intact given its market leadership.

Balance Sheet And Financial Health

Barry Callebaut’s balance sheet shows CHF 978.2 million in cash and equivalents, providing some liquidity buffer. However, total debt of CHF 4.8 billion indicates a leveraged position, which could constrain financial flexibility. The company’s ability to service its debt will depend on stabilizing cash flows and maintaining profitability in a competitive and commodity-sensitive industry.

Growth Trends And Dividend Policy

The company’s growth is tied to global demand for chocolate and cocoa products, with potential upside from emerging markets and premium segments. Barry Callebaut pays a dividend of CHF 29 per share, reflecting a commitment to shareholder returns despite its leveraged balance sheet. Future growth may hinge on operational efficiency improvements and sustainable sourcing initiatives.

Valuation And Market Expectations

With a market capitalization of CHF 4.2 billion and a beta of 0.188, Barry Callebaut is perceived as a low-volatility stock within the consumer defensive sector. The market likely values its stable revenue base and industry leadership, though concerns about debt levels and cash flow volatility may weigh on valuation multiples.

Strategic Advantages And Outlook

Barry Callebaut’s strategic advantages include its global scale, strong brand portfolio, and focus on sustainability. The outlook depends on its ability to navigate commodity price volatility, manage debt, and capitalize on growing demand for premium and ethically sourced chocolate products. Innovation and operational efficiency will be critical to sustaining long-term growth.

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