investorscraft@gmail.com

Intrinsic ValueBolloré SE (BOL.PA)

Previous Close4.81
Intrinsic Value
Upside potential
Previous Close
4.81

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

Bolloré SE operates as a diversified conglomerate with core activities in transportation and logistics, communications, and electricity storage solutions. The company's transportation and logistics segment includes freight forwarding, railroad, and port services, along with oil product distribution, serving global markets with a strong presence in Africa and Asia. Its communications division encompasses advertising, media ownership (including the French daily Cnews), pay-TV operations, and cinema theater management, positioning it as a key player in France's media landscape. The electricity storage segment focuses on innovative Lithium Metal Polymer batteries for electric buses and stationary applications, alongside Bluebus electric vehicles, reflecting its commitment to sustainable mobility solutions. Bolloré's diversified portfolio and vertically integrated operations provide resilience against sector-specific downturns, while its long-standing expertise in emerging markets offers a competitive edge in logistics and infrastructure development.

Revenue Profitability And Efficiency

Bolloré reported revenue of €3.13 billion, with net income reaching €1.82 billion, reflecting robust profitability. However, operating cash flow was negative at €-2.05 billion, indicating significant working capital or investment outflows. The absence of disclosed capital expenditures suggests potential reclassification of spending or timing differences in reporting. The company’s profitability metrics appear strong, but cash flow dynamics warrant closer scrutiny.

Earnings Power And Capital Efficiency

Diluted EPS stood at €0.0495, with a substantial net income relative to revenue, highlighting efficient cost management. The company’s capital structure benefits from low total debt (€419 million) against €5.19 billion in cash, suggesting conservative leverage and ample liquidity. This positions Bolloré favorably for strategic investments or shareholder returns.

Balance Sheet And Financial Health

Bolloré’s balance sheet is notably liquid, with cash and equivalents exceeding total debt by a wide margin. The minimal debt load and strong cash position underscore financial stability, though the negative operating cash flow raises questions about sustainability if prolonged. The absence of capex data limits a full assessment of reinvestment needs.

Growth Trends And Dividend Policy

The company’s dividend payout of €0.07 per share aligns with its earnings capacity, though the yield is modest. Growth prospects hinge on its logistics expansion in emerging markets and scaling its energy storage solutions, sectors with long-term tailwinds. Historical performance suggests steady but not explosive growth, with diversification mitigating volatility.

Valuation And Market Expectations

With a market cap of €15.85 billion and a beta of 0.62, Bolloré trades as a low-volatility stock, likely reflecting its diversified operations. The valuation multiples are not provided, but the company’s niche in logistics and energy storage could attract premium pricing if growth initiatives gain traction.

Strategic Advantages And Outlook

Bolloré’s strategic advantages lie in its entrenched logistics networks, media assets, and early-mover position in LMP battery technology. The outlook is cautiously optimistic, with potential upside from electrification trends and emerging market infrastructure demand. Risks include cash flow volatility and sector-specific disruptions in media or transportation.

Sources

Company description, financials provided by user (likely sourced from annual reports or 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