investorscraft@gmail.com

Intrinsic ValueCampbell Soup Company (CSC.DE)

Previous Close23.57
Intrinsic Value
Upside potential
Previous Close
23.57

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

Campbell Soup Company operates in the consumer defensive sector, specializing in convenience food products such as soups, simple meals, snacks, and healthy beverages. The company’s revenue is driven by two core segments: Americas Simple Meals and Beverages, which includes iconic brands like Campbell’s soups and V8 juices, and Global Biscuits and Snacks, featuring Pepperidge Farm products. With a strong presence in retail and food service channels, Campbell leverages its well-established brand portfolio to maintain market leadership in North America while expanding its global footprint. The company’s diversified product mix and focus on innovation in health-conscious offerings position it competitively in the food distribution industry. Its strategic acquisitions, such as Snyder’s-Lance, have further strengthened its snack division, enhancing its ability to cater to evolving consumer preferences for convenience and nutrition. Despite intense competition from private labels and global food conglomerates, Campbell’s entrenched distribution network and brand loyalty provide a resilient market position.

Revenue Profitability And Efficiency

Campbell Soup reported revenue of EUR 9.64 billion for the fiscal year ending 2024, with net income of EUR 567 million, reflecting a net margin of approximately 5.9%. The company generated EUR 1.19 billion in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures of EUR 517 million indicate ongoing investments in production and supply chain optimization to support long-term growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of EUR 1.89 underscores its earnings stability, supported by consistent demand for staple food products. Operating cash flow coverage of capital expenditures and dividends highlights disciplined capital allocation. However, elevated total debt of EUR 7.54 billion suggests leverage remains a consideration for future financial flexibility.

Balance Sheet And Financial Health

Campbell Soup holds EUR 108 million in cash and equivalents against total debt of EUR 7.54 billion, indicating a leveraged balance sheet. While the debt level is significant, the company’s stable cash flows from defensive product categories provide a reasonable buffer for debt servicing. Further deleveraging may be prioritized to improve financial resilience.

Growth Trends And Dividend Policy

Revenue growth has been modest, reflecting the mature nature of Campbell’s core markets. The company maintains a shareholder-friendly dividend policy, with a dividend per share of EUR 1.06, appealing to income-focused investors. Strategic acquisitions and product innovation remain key drivers for incremental growth in both domestic and international markets.

Valuation And Market Expectations

With a market capitalization of EUR 11.12 billion and a beta of 0.19, Campbell Soup is perceived as a low-volatility defensive stock. The valuation reflects investor expectations of steady, albeit slow, growth, supported by the company’s strong brand equity and consistent cash generation.

Strategic Advantages And Outlook

Campbell Soup benefits from enduring brand strength, a diversified product portfolio, and a focus on operational efficiency. The company’s ability to adapt to health-conscious trends and expand its snack division provides a pathway for sustained performance. However, inflationary pressures and competitive dynamics pose ongoing challenges, requiring vigilant cost management and innovation to maintain margins.

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