investorscraft@gmail.com

Intrinsic ValueCoty Inc. (CO3A.DE)

Previous Close5.46
Intrinsic Value
Upside potential
Previous Close
5.46

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

Coty Inc. operates as a global leader in the beauty industry, specializing in prestige fragrances, skincare, and color cosmetics, alongside mass-market beauty products. The company's revenue model is bifurcated into prestige and consumer beauty segments, leveraging high-end brands like Gucci, Burberry, and Calvin Klein for premium margins, while mass-market brands such as CoverGirl and Rimmel ensure broad accessibility. Coty's strategic partnerships with luxury fashion houses and celebrities enhance its brand equity and exclusivity. The company distributes through diverse channels, including department stores, e-commerce, and duty-free shops, ensuring global reach across 150 countries. Its market position is strengthened by a balanced portfolio that caters to both aspirational and everyday consumers, allowing resilience against economic cycles. Coty’s focus on digital transformation and direct-to-consumer channels further solidifies its competitive edge in an evolving beauty landscape.

Revenue Profitability And Efficiency

Coty reported revenue of €6.12 billion for FY2024, with net income of €89.4 million, reflecting a modest margin. Operating cash flow stood at €614.6 million, indicating robust cash generation, though capital expenditures of €245.2 million suggest ongoing investments in growth and operational efficiency. The company’s ability to convert revenue into cash underscores its operational discipline.

Earnings Power And Capital Efficiency

Diluted EPS of €0.0871 highlights Coty’s earnings potential, albeit constrained by high debt levels. The company’s capital efficiency is tempered by its leveraged balance sheet, with total debt at €4.13 billion. However, strong operating cash flow provides a cushion for debt servicing and reinvestment in high-margin segments.

Balance Sheet And Financial Health

Coty’s financial health is marked by €300.8 million in cash and equivalents against €4.13 billion in total debt, indicating a leveraged position. The absence of dividends suggests a focus on debt reduction and reinvestment, aligning with its growth strategy. Liquidity remains manageable, supported by consistent cash flow generation.

Growth Trends And Dividend Policy

Coty’s growth is driven by premiumization in its prestige segment and expansion in emerging markets. The company has suspended dividends, prioritizing debt repayment and strategic initiatives. This aligns with its focus on long-term value creation over short-term shareholder returns.

Valuation And Market Expectations

With a market cap of €4.74 billion and a beta of 1.918, Coty is viewed as a high-beta play in the consumer defensive sector. Investors likely anticipate recovery in profitability and deleveraging, given its brand strength and operational cash flow resilience.

Strategic Advantages And Outlook

Coty’s dual-segment approach and strong brand portfolio provide a competitive moat. The outlook hinges on successful debt management, digital adoption, and premium segment growth. Macroeconomic headwinds may challenge margins, but its diversified revenue streams offer stability.

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