investorscraft@gmail.com

Intrinsic ValueCapgemini SE (CAP.SW)

Previous CloseCHF109.35
Intrinsic Value
Upside potential
Previous Close
CHF109.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Capgemini SE is a global leader in consulting, digital transformation, and technology services, operating across the Americas, Europe, the Middle East, Africa, and the Asia-Pacific. The company specializes in strategy and transformation services, leveraging expertise in data science, creative design, and emerging technologies to help clients navigate the digital economy. Its applications and technology services focus on modernizing IT environments, cloud solutions, cybersecurity, and quality assurance, catering to diverse industries such as consumer goods, banking, and telecommunications. Capgemini’s business process outsourcing and transactional services further enhance its value proposition, supporting clients in optimizing IT infrastructure and operational efficiency. The firm’s strategic partnerships, such as with CONA Services LLC, reinforce its ability to deliver tailored digital solutions for retail and consumer products sectors. With a strong presence in high-growth markets and a reputation for innovation, Capgemini maintains a competitive edge in the IT services industry, positioning itself as a trusted partner for enterprises undergoing digital transformation.

Revenue Profitability And Efficiency

Capgemini reported revenue of CHF 22.52 billion in FY 2023, with net income of CHF 1.66 billion, reflecting a robust operating margin. The company’s diluted EPS stood at CHF 9.37, supported by strong operational cash flow of CHF 2.53 billion. Capital expenditures were modest at CHF -254 million, indicating disciplined investment in growth initiatives. These metrics underscore Capgemini’s ability to balance revenue expansion with cost efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent profitability, with net income representing a healthy return on revenue. Operating cash flow significantly exceeds capital expenditures, highlighting efficient capital deployment. Capgemini’s focus on high-margin digital services and cost optimization contributes to its strong earnings profile, ensuring sustainable returns for shareholders.

Balance Sheet And Financial Health

Capgemini maintains a solid financial position, with cash and equivalents of CHF 3.54 billion against total debt of CHF 5.07 billion. The manageable leverage ratio and strong liquidity position provide flexibility for strategic investments and acquisitions. The balance sheet reflects prudent financial management, supporting long-term stability and growth.

Growth Trends And Dividend Policy

Capgemini has demonstrated steady growth, driven by demand for digital transformation services. The company’s dividend policy is shareholder-friendly, with a dividend per share of CHF 3.37 in FY 2023. This aligns with its commitment to returning capital while reinvesting in high-growth areas, ensuring a balanced approach to value creation.

Valuation And Market Expectations

With a market capitalization of CHF 18.73 billion and a beta of 1.03, Capgemini is viewed as a stable yet growth-oriented investment. The market values its leadership in IT services and digital transformation, with expectations of sustained demand for its expertise. The valuation reflects confidence in its ability to capitalize on industry trends.

Strategic Advantages And Outlook

Capgemini’s strategic advantages include its global footprint, deep industry expertise, and focus on innovation. The company is well-positioned to benefit from the ongoing shift toward digitalization across sectors. Its outlook remains positive, supported by strong demand for consulting and technology services, strategic partnerships, and a disciplined growth strategy.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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