investorscraft@gmail.com

Intrinsic ValueB&M European Value Retail S.A. (BME.L)

Previous Close£176.35
Intrinsic Value
Upside potential
Previous Close
£176.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

B&M European Value Retail S.A. is a leading discount retailer operating in the UK and France, with a strong presence in the general merchandise and grocery sectors. The company's core revenue model is built on offering a wide range of products at competitive prices, targeting cost-conscious consumers. Its portfolio includes 701 B&M-branded stores in the UK, 107 in France, and 311 under the Heron Foods and B&M Express brands, reinforcing its value-driven positioning. B&M operates in the highly competitive discount retail sector, where it differentiates itself through efficient supply chain management and a focus on high-turnover, low-margin products. The company's ability to source products at scale and maintain lean operations allows it to pass savings to customers, sustaining its market share. Its expansion into France and the growth of smaller-format B&M Express stores demonstrate strategic adaptability to diverse market conditions. The company's property management services further optimize its cost structure, enhancing profitability in a sector where margins are typically thin.

Revenue Profitability And Efficiency

B&M reported revenue of £5.48 billion for FY 2024, with net income of £367 million, reflecting a disciplined approach to cost management. Operating cash flow stood at £746 million, supported by efficient inventory turnover and working capital management. Capital expenditures of £126 million indicate ongoing investments in store expansion and operational improvements, aligning with its growth strategy.

Earnings Power And Capital Efficiency

The company's diluted EPS of 37p underscores its earnings power, driven by high sales volumes and operational leverage. Despite the capital-intensive nature of retail, B&M maintains robust cash generation, with free cash flow supporting both reinvestment and shareholder returns. Its ability to sustain profitability in a low-margin industry highlights strong capital allocation and pricing discipline.

Balance Sheet And Financial Health

B&M's balance sheet shows £182 million in cash and equivalents against total debt of £2.27 billion, reflecting a leveraged but manageable position. The company's operating cash flow coverage of debt obligations provides financial flexibility, though its debt levels warrant monitoring given the cyclicality of consumer discretionary spending. Its liquidity position remains adequate for near-term obligations and growth initiatives.

Growth Trends And Dividend Policy

B&M has demonstrated consistent growth through store expansion and same-store sales improvements. The company pays a dividend of 14.9p per share, signaling confidence in its cash flow stability. Future growth may hinge on international expansion and the success of its smaller-format stores, alongside maintaining value proposition in a competitive market.

Valuation And Market Expectations

With a market cap of approximately £3.37 billion and a beta of 0.95, B&M is viewed as a relatively stable player in the defensive consumer sector. The valuation reflects expectations of steady growth, though macroeconomic pressures on consumer spending could pose risks. Investors likely price in continued market share gains and operational efficiency improvements.

Strategic Advantages And Outlook

B&M's strategic advantages include its scalable store model, strong supplier relationships, and value-focused branding. The outlook remains positive, supported by demand for discount retail in economic downturns. However, inflation and supply chain disruptions could pressure margins. The company's ability to adapt its product mix and maintain cost leadership will be critical to long-term success.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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