investorscraft@gmail.com

Intrinsic ValueCasino, Guichard-Perrachon S.A. (CO.PA)

Previous Close0.23
Intrinsic Value
Upside potential
Previous Close
0.23

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

Casino, Guichard-Perrachon S.A. is a diversified food retailer operating primarily in France and internationally, with a footprint spanning hypermarkets, supermarkets, convenience stores, and e-commerce platforms. The company’s revenue model is anchored in grocery retail, supplemented by private-label products and ancillary services such as banking, digital marketing, and real estate management. With 10,800 stores, Casino holds a significant but challenged position in the competitive European grocery sector, where discounters and e-commerce players are reshaping consumer preferences. The company’s multi-format approach aims to cater to diverse shopping behaviors, though its broad operational scope has led to complexity and financial strain. Casino’s market position is further influenced by its real estate and financial services segments, which provide additional revenue streams but also expose the firm to sector-specific risks. The competitive landscape, marked by low margins and high operational leverage, demands continuous adaptation to sustain relevance.

Revenue Profitability And Efficiency

Casino reported revenue of €8.56 billion for the period, but profitability remains under pressure, with a net loss of €295 million and diluted EPS of -€2.73. Operating cash flow was negative at €-1.06 billion, reflecting operational challenges and potential liquidity constraints. Capital expenditures of €-300 million indicate ongoing investments, though the company’s ability to generate positive free cash flow is questionable given its current financial trajectory.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight inefficiencies in its capital deployment. With a diluted EPS of -€2.73, Casino’s earnings power is severely constrained, raising concerns about its ability to service debt and fund operations sustainably. The negative operating cash flow further underscores the need for structural improvements to enhance capital efficiency and restore profitability.

Balance Sheet And Financial Health

Casino’s balance sheet shows €763 million in cash and equivalents against total debt of €3.65 billion, indicating a leveraged position. The high debt load, coupled with negative cash flow, poses significant refinancing risks. The absence of dividends aligns with the company’s focus on preserving liquidity, but its financial health remains precarious without a clear turnaround strategy.

Growth Trends And Dividend Policy

Growth trends are muted, with the company grappling with operational headwinds and a challenging retail environment. The dividend payout is suspended (€0 per share), reflecting prioritization of debt management over shareholder returns. Any future growth will likely depend on restructuring efforts and potential divestitures to streamline operations and reduce leverage.

Valuation And Market Expectations

With a market cap of €244 million and a beta of 1.28, Casino is viewed as a high-risk investment, trading at a discount due to its financial distress. Market expectations are subdued, with investors likely pricing in further operational challenges or restructuring needs before any sustained recovery can materialize.

Strategic Advantages And Outlook

Casino’s diversified store formats and ancillary services provide some strategic flexibility, but its outlook remains uncertain. The company’s ability to navigate debt pressures, competitive threats, and operational inefficiencies will be critical. Without decisive restructuring or external support, the path to stabilization appears fraught with execution risks.

Sources

Company filings, market data

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