investorscraft@gmail.com

Intrinsic ValueCarrefour S.A. (CA.PA)

Previous Close13.84
Intrinsic Value
Upside potential
Previous Close
13.84

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

Carrefour SA is a global leader in the grocery retail sector, operating across multiple formats including hypermarkets, supermarkets, convenience stores, and e-commerce platforms. The company serves diverse markets in Europe, Latin America, and Asia, with a strong emphasis on fresh produce, consumer goods, and non-food products. Its integrated model includes banking, insurance, and franchise operations, enhancing customer loyalty and revenue streams. Carrefour’s multi-format strategy allows it to cater to varying consumer preferences, from large-scale hypermarkets to neighborhood convenience stores. In Europe, it competes with giants like Tesco and Aldi, while in emerging markets such as Brazil and Argentina, it leverages local partnerships to strengthen its footprint. The company’s focus on digital transformation and omnichannel retailing positions it well against pure-play e-commerce competitors. Carrefour’s market position is reinforced by its private-label offerings and sustainability initiatives, which resonate with cost-conscious and eco-aware shoppers. Despite intense competition, its diversified geographic presence and operational scale provide resilience against regional economic fluctuations.

Revenue Profitability And Efficiency

Carrefour reported revenue of €87.3 billion for the latest fiscal year, with net income of €723 million, reflecting a modest but stable profitability margin. The company’s operating cash flow of €4.2 billion underscores its ability to generate liquidity, while capital expenditures of €1.77 billion indicate ongoing investments in store modernization and digital infrastructure. Its diluted EPS of €1.05 suggests efficient earnings distribution across its share base.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, including high-margin financial services and franchise operations. Carrefour’s capital efficiency is evident in its ability to maintain steady cash flows despite competitive pressures. The balance between reinvestment and shareholder returns highlights a disciplined approach to capital allocation.

Balance Sheet And Financial Health

Carrefour’s balance sheet shows €6.56 billion in cash and equivalents against total debt of €15.89 billion, indicating a manageable leverage position. The company’s liquidity is robust, supported by strong operating cash flows, which provide flexibility for debt servicing and strategic investments. Its financial health is further reinforced by its ability to sustain dividends and capex simultaneously.

Growth Trends And Dividend Policy

Carrefour’s growth is driven by expansion in emerging markets and e-commerce, though same-store sales in mature markets remain a challenge. The company’s dividend policy, with a payout of €0.87 per share, reflects a commitment to returning capital to shareholders while retaining funds for growth initiatives. Its focus on cost optimization and margin improvement is expected to support future earnings growth.

Valuation And Market Expectations

With a market capitalization of €9.43 billion and a beta of 0.59, Carrefour is viewed as a relatively stable investment within the consumer defensive sector. The stock’s valuation reflects moderate growth expectations, balancing its established market presence with the challenges of low-margin retail operations. Investors likely price in steady cash flows and dividend reliability over aggressive expansion.

Strategic Advantages And Outlook

Carrefour’s strategic advantages include its multi-format retail presence, strong private-label portfolio, and growing digital capabilities. The outlook remains cautiously optimistic, with opportunities in emerging markets and omnichannel retail offsetting margin pressures in Europe. The company’s focus on sustainability and cost efficiency should bolster long-term competitiveness, though macroeconomic volatility remains a risk.

Sources

Company filings, Bloomberg, 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