investorscraft@gmail.com

Intrinsic ValueEdenred S.A. (EDEN.PA)

Previous Close17.67
Intrinsic Value
Upside potential
Previous Close
17.67

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

Edenred SA operates in the financial services sector, specializing in transactional solutions that bridge companies, employees, and merchants globally. The company's core revenue model revolves around prepaid vouchers and digital payment solutions, including employee benefits like Ticket Restaurant and Ticket Transporte, as well as fleet and mobility services such as Ticket Log. These solutions cater to diverse needs, from meal allowances to fuel payments, positioning Edenred as a leader in the B2B2C payment ecosystem. Edenred's market strength lies in its extensive network of merchants and employers, supported by regulatory frameworks in many countries that mandate or incentivize the use of its solutions. The company operates in a niche segment with high barriers to entry due to compliance requirements and established partnerships. Its digital transformation efforts have further solidified its competitive edge, enabling seamless integration for clients across multiple geographies. With a focus on innovation and scalability, Edenred continues to expand its footprint in emerging markets while maintaining dominance in Europe.

Revenue Profitability And Efficiency

Edenred reported revenue of €2.86 billion for FY 2024, with net income reaching €507 million, reflecting a robust profit margin of approximately 17.7%. The company's operating cash flow stood at €1.03 billion, underscoring strong cash generation capabilities. Capital expenditures of €217 million indicate ongoing investments in digital infrastructure and market expansion, aligning with its growth strategy.

Earnings Power And Capital Efficiency

Diluted EPS of €2.01 highlights Edenred's earnings power, supported by efficient capital allocation. The company's ability to monetize its transactional solutions through high-margin fee-based services enhances return on invested capital. Its scalable platform allows for incremental revenue growth without proportional cost increases, driving operational leverage.

Balance Sheet And Financial Health

Edenred maintains a solid balance sheet with €1.64 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of €4.54 billion is manageable given the company's stable cash flows and low-beta profile (0.594). The balance sheet reflects a prudent mix of leverage and liquidity, ensuring financial flexibility.

Growth Trends And Dividend Policy

Edenred has demonstrated consistent growth through geographic expansion and product diversification. A dividend of €1.1 per share signals confidence in sustained cash flow generation. The company's focus on digital adoption and regulatory tailwinds in employee benefits supports long-term growth prospects.

Valuation And Market Expectations

With a market capitalization of €6.45 billion, Edenred trades at a premium reflective of its niche positioning and recurring revenue model. Investors likely value its defensive characteristics and growth potential in underpenetrated markets, balanced against sector-specific regulatory risks.

Strategic Advantages And Outlook

Edenred's strategic advantages include its first-mover status in regulated payment solutions and a vast merchant network. The outlook remains positive, driven by digital transformation and expansion into adjacent verticals like healthcare and education benefits. Macroeconomic resilience further bolsters its defensive appeal.

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