investorscraft@gmail.com

Intrinsic ValueBouygues S.A. (EN.PA)

Previous Close45.61
Intrinsic Value
Upside potential
Previous Close
45.61

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

Bouygues SA operates as a diversified industrial conglomerate with core activities spanning construction, telecom, and media sectors. The company's construction division is a leader in France and internationally, specializing in infrastructure, building projects, and urban development, supported by materials production and recycling. Its telecom arm, Bouygues Telecom, provides mobile and fixed Internet services, competing in a highly regulated but growing market. The media segment, anchored by TF1 Group, operates multiple TV channels and content production, leveraging France's robust entertainment industry. Bouygues maintains a resilient market position through vertical integration, long-term contracts, and government partnerships, particularly in infrastructure. Its diversified revenue streams mitigate sector-specific risks, while its scale and expertise in large-scale projects reinforce its competitive edge. The company's ability to adapt to regulatory changes and technological shifts in telecom and media further strengthens its standing as a key player in European industrials.

Revenue Profitability And Efficiency

Bouygues reported revenue of EUR 56.75 billion in FY 2024, reflecting its diversified operations. Net income stood at EUR 1.06 billion, with diluted EPS of EUR 2.8, indicating moderate profitability. Operating cash flow was robust at EUR 5.38 billion, though capital expenditures of EUR 1.99 billion highlight ongoing investments. The company's efficiency is supported by its integrated business model, though margins vary across segments.

Earnings Power And Capital Efficiency

The company's earnings power is driven by stable construction contracts and recurring telecom/media revenue. Operating cash flow covers capital expenditures comfortably, with free cash flow supporting debt management and dividends. Return metrics are tempered by capital-intensive operations, but Bouygues benefits from long-term project visibility and cost controls.

Balance Sheet And Financial Health

Bouygues maintains a solid balance sheet with EUR 5.57 billion in cash and equivalents against total debt of EUR 14.74 billion. The debt level is manageable given its cash flow generation and diversified revenue. Liquidity appears adequate, with no immediate refinancing risks, though leverage ratios warrant monitoring given cyclical exposures.

Growth Trends And Dividend Policy

Growth is supported by infrastructure demand and telecom subscriber gains, though media faces structural challenges. The company pays a dividend of EUR 2 per share, reflecting a balanced approach to shareholder returns and reinvestment. Future growth may hinge on public spending trends and 5G adoption in telecom.

Valuation And Market Expectations

With a market cap of EUR 14.9 billion and a beta of 0.83, Bouygues trades at a moderate valuation, aligning with its stable but low-growth profile. Investors likely price in steady cash flows and diversification benefits, offset by sector-specific risks.

Strategic Advantages And Outlook

Bouygues' strengths lie in its diversified model, strong market positions, and government ties. Near-term outlook depends on infrastructure spending and telecom competition, while long-term resilience is underpinned by its integrated operations. Challenges include regulatory pressures and cyclical construction demand.

Sources

Company filings, Euronext Paris disclosures

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