investorscraft@gmail.com

Intrinsic ValueCarrefour S.A. (CAR.DE)

Previous Close13.87
Intrinsic Value
Upside potential
Previous Close
13.87

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 retail leader 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 multi-channel approach integrates physical stores with digital commerce, enhancing customer accessibility and loyalty. Carrefour also engages in ancillary services like banking, insurance, and property development, diversifying its revenue streams beyond traditional retail. The company’s extensive franchise network further strengthens its market penetration, particularly in emerging regions. Carrefour’s competitive edge lies in its localized product offerings and economies of scale, which enable it to maintain pricing power and operational efficiency. As a key player in the grocery sector, it competes with other multinational retailers while leveraging its strong brand recognition and supply chain capabilities to sustain growth in both mature and developing markets.

Revenue Profitability And Efficiency

Carrefour reported revenue of EUR 87.27 billion for the latest fiscal year, with net income of EUR 723 million, reflecting a net margin of approximately 0.8%. The company generated EUR 4.2 billion in operating cash flow, demonstrating robust cash generation despite competitive pressures. Capital expenditures totaled EUR 1.77 billion, indicating ongoing investments in store modernization and digital infrastructure.

Earnings Power And Capital Efficiency

Diluted EPS stood at EUR 1.05, supported by efficient cost management and scale advantages. The company’s ability to maintain profitability in a low-margin industry highlights its operational discipline. Carrefour’s capital efficiency is further evidenced by its balanced approach to reinvestment and shareholder returns, with a dividend payout ratio aligning with industry norms.

Balance Sheet And Financial Health

Carrefour’s balance sheet shows EUR 6.56 billion in cash and equivalents against total debt of EUR 15.89 billion, reflecting a manageable leverage position. The company’s liquidity profile remains solid, with ample resources to meet short-term obligations and fund strategic initiatives. Its debt structure is typical for a capital-intensive retailer, with a focus on maintaining investment-grade credit metrics.

Growth Trends And Dividend Policy

Carrefour’s growth strategy emphasizes geographic diversification and e-commerce expansion, particularly in high-potential markets like Brazil and Argentina. The company paid a dividend of EUR 0.87 per share, signaling a commitment to returning capital to shareholders. While organic growth remains modest, Carrefour’s focus on operational efficiency and digital transformation aims to drive long-term value creation.

Valuation And Market Expectations

With a market capitalization of EUR 9.42 billion and a beta of 0.592, Carrefour is viewed as a relatively stable investment within the consumer defensive sector. The stock’s valuation reflects expectations of steady, albeit slow, growth, with investors prioritizing dividend yield and defensive characteristics over high earnings expansion.

Strategic Advantages And Outlook

Carrefour’s strategic advantages include its diversified store formats, strong supply chain, and growing digital capabilities. The company is well-positioned to navigate inflationary pressures and shifting consumer preferences. Its outlook remains cautiously optimistic, with a focus on margin improvement and sustainable growth through targeted investments and partnerships.

Sources

Company filings, 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