investorscraft@gmail.com

Intrinsic ValueBunzl plc (BNZL.L)

Previous Close£2,048.00
Intrinsic Value
Upside potential
Previous Close
£2,048.00

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

Bunzl plc is a leading international distribution and services company specializing in essential supply chain solutions across multiple sectors. The company operates in North America, Continental Europe, the UK, Ireland, and other international markets, providing a diversified portfolio of products including food packaging, cleaning and hygiene supplies, personal protective equipment (PPE), and healthcare-related items. Its customer base spans grocery stores, supermarkets, hotels, restaurants, healthcare facilities, and industrial sectors, positioning Bunzl as a critical supplier of mission-critical consumables. The company’s broad geographic footprint and diversified product offerings mitigate sector-specific risks while reinforcing its resilience in cyclical markets. Bunzl’s competitive advantage lies in its ability to consolidate fragmented distribution markets through strategic acquisitions, enhancing economies of scale and cross-selling opportunities. Its focus on recurring revenue streams from essential products ensures stable cash flows, even during economic downturns, making it a defensive play in the consumer staples sector.

Revenue Profitability And Efficiency

Bunzl reported revenue of £11.78 billion for the latest fiscal period, reflecting its extensive distribution network and diversified product lines. Net income stood at £500.4 million, with diluted EPS of 149p, indicating steady profitability. Operating cash flow was robust at £910.9 million, supported by efficient working capital management. Capital expenditures were modest at £54.4 million, underscoring the asset-light nature of its distribution model.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, driven by high-margin product categories such as healthcare and safety supplies. Its capital efficiency is evident in its ability to generate strong operating cash flows relative to net income. Bunzl’s disciplined acquisition strategy further enhances returns, with accretive deals contributing to earnings growth without excessive leverage.

Balance Sheet And Financial Health

Bunzl maintains a solid balance sheet with £1.43 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt stands at £3.72 billion, but the company’s strong cash flow generation ensures manageable leverage. The balance sheet supports continued M&A activity while maintaining financial flexibility.

Growth Trends And Dividend Policy

Bunzl has a history of steady growth through organic expansion and acquisitions, with a focus on high-margin verticals. The company pays a reliable dividend, with a recent payout of 73.9p per share, reflecting its commitment to shareholder returns. Future growth is expected to be driven by geographic expansion and product diversification.

Valuation And Market Expectations

With a market capitalization of approximately £7.74 billion, Bunzl trades at a valuation reflective of its defensive qualities and stable cash flows. The low beta of 0.334 indicates lower volatility compared to the broader market, appealing to risk-averse investors. Market expectations are anchored on continued execution of its acquisition-led growth strategy.

Strategic Advantages And Outlook

Bunzl’s strategic advantages include its diversified product portfolio, global scale, and disciplined M&A approach. The outlook remains positive, supported by demand for essential supplies in its core markets. The company is well-positioned to capitalize on long-term trends such as increased hygiene awareness and healthcare sector growth.

Sources

Company filings, London Stock Exchange data

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