investorscraft@gmail.com

Intrinsic ValueBellRing Brands, Inc. (BRBR)

Previous Close$38.07
Intrinsic Value
Upside potential
Previous Close
$38.07

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

BellRing Brands, Inc. operates in the global nutrition industry, specializing in high-protein, ready-to-drink (RTD) shakes, powders, and nutritional bars under well-known brands like Premier Protein and Dymatize. The company primarily targets health-conscious consumers, fitness enthusiasts, and active lifestyle segments through both retail and e-commerce channels. Its direct-to-consumer model complements traditional retail partnerships, ensuring broad market penetration. BellRing differentiates itself through science-backed formulations, convenience, and strong brand loyalty, positioning it as a leader in the performance nutrition space. The company benefits from secular trends favoring protein supplementation and functional nutrition, supported by increasing consumer awareness of health and wellness. Competitive advantages include scalable manufacturing, efficient distribution, and a portfolio tailored to diverse dietary preferences, including keto-friendly and plant-based options. BellRing’s market position is further reinforced by its parent company’s (Post Holdings) supply chain synergies, though it operates independently with a distinct growth strategy.

Revenue Profitability And Efficiency

BellRing reported $1.996 billion in revenue for FY 2024, with net income of $246.5 million, reflecting a robust 12.3% net margin. Diluted EPS stood at $1.86, demonstrating efficient earnings conversion. Operating cash flow was $199.6 million, with no capital expenditures, indicating strong free cash flow generation. The asset-light model and high gross margins underscore operational efficiency, though further cost optimization may enhance profitability.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent profitability and high return on invested capital (ROIC), driven by premium pricing and low incremental production costs. With no capex in FY 2024, BellRing’s capital efficiency is exceptional, allowing reinvestment in marketing and innovation. Debt servicing appears manageable given stable cash flows, but leverage metrics warrant monitoring amid expansion.

Balance Sheet And Financial Health

BellRing’s balance sheet shows $71.1 million in cash and equivalents against $833.1 million in total debt, suggesting moderate leverage. The absence of dividends implies retained earnings for growth or debt reduction. Liquidity appears adequate, but refinancing risk exists if interest rates rise. The debt-to-EBITDA ratio should be evaluated for covenant compliance.

Growth Trends And Dividend Policy

Revenue growth aligns with broader nutrition industry trends, supported by product innovation and geographic expansion. BellRing does not pay dividends, prioritizing reinvestment in brand building and R&D. Future growth may hinge on international penetration and category diversification, though competition in functional nutrition remains intense.

Valuation And Market Expectations

At a ~$1.99 billion revenue run-rate, BellRing trades at a premium to peers, reflecting its high-growth potential and margin profile. Market expectations likely price in sustained demand for protein products, but macroeconomic headwinds could pressure discretionary spending on premium nutrition.

Strategic Advantages And Outlook

BellRing’s strategic advantages include brand equity, scalable operations, and alignment with health trends. Near-term risks include input cost volatility and competition, but long-term prospects remain favorable given rising protein consumption. Execution on innovation and distribution will be critical to maintaining leadership.

Sources

Company filings (10-K), investor presentations

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