investorscraft@gmail.com

Intrinsic ValueFaurecia S.E. (EO.PA)

Previous Close21.27
Intrinsic Value
Upside potential
Previous Close
21.27

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

Faurecia S.E. is a leading global automotive supplier specializing in vehicle seating, interiors, clean mobility, and electronics solutions. The company operates across four key segments—Seating, Interiors, Clean Mobility, and Clarion Electronics—providing critical components for passenger and commercial vehicles. Faurecia’s diversified product portfolio includes advanced seating systems, instrument panels, exhaust solutions, and driver assistance technologies, positioning it as a key player in the evolving automotive supply chain. With a strong presence in Europe, North America, and Asia, the company serves major automakers, leveraging its engineering expertise to align with industry trends such as electrification and autonomous driving. Despite competitive pressures, Faurecia maintains a robust market position through innovation and strategic partnerships, though macroeconomic challenges and supply chain disruptions have impacted profitability in recent years.

Revenue Profitability And Efficiency

In FY 2022, Faurecia reported revenue of EUR 25.46 billion, reflecting its scale in the automotive supply sector. However, net income was negative at EUR -261.8 million, with diluted EPS of EUR -1.72, indicating margin pressures from rising costs and supply chain inefficiencies. Operating cash flow remained healthy at EUR 2.46 billion, though capital expenditures of EUR -2.14 billion suggest significant reinvestment needs.

Earnings Power And Capital Efficiency

Faurecia’s earnings power was constrained in 2022 due to operational challenges, including inflationary pressures and semiconductor shortages. The company’s capital efficiency was impacted by high debt levels, though its cash position of EUR 4.2 billion provides liquidity. The negative net income highlights the need for improved cost management and operational execution.

Balance Sheet And Financial Health

Faurecia’s balance sheet shows a leveraged position, with total debt of EUR 12.12 billion against cash reserves of EUR 4.2 billion. While the company maintains substantial liquidity, its high debt load could constrain financial flexibility, particularly in a rising interest rate environment. The capital-intensive nature of the automotive sector further underscores the importance of disciplined capital allocation.

Growth Trends And Dividend Policy

Faurecia’s growth is tied to automotive production volumes and technological shifts, including electrification and smart interiors. Despite recent profitability challenges, the company paid a dividend of EUR 10.63 per share, signaling confidence in long-term cash generation. Future growth will depend on its ability to adapt to industry disruptions and optimize its cost structure.

Valuation And Market Expectations

With a market cap of EUR 4.19 billion and a beta of 2.0, Faurecia is viewed as a high-risk, high-reward investment given its exposure to cyclical automotive demand. Investors likely expect a recovery in profitability as supply chain conditions normalize and electrification initiatives gain traction.

Strategic Advantages And Outlook

Faurecia’s strategic advantages include its diversified product portfolio and strong OEM relationships. However, the outlook remains cautious due to macroeconomic uncertainty and competitive pressures. Success will hinge on executing its clean mobility and electronics growth strategies while managing debt and operational costs effectively.

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