investorscraft@gmail.com

Intrinsic ValueBel S.A. (FBEL.PA)

Previous Close550.00
Intrinsic Value
Upside potential
Previous Close
550.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bel SA operates as a leading global player in the packaged foods industry, specializing in cheese production and distribution under well-recognized brands such as The Laughing Cow, Kiri, and Mini Babybel. The company serves diverse markets across Europe, the Middle East, Africa, the Americas, and Asia Pacific, leveraging a portfolio of over 30 local and international brands. Its revenue model is anchored in both retail and institutional catering, targeting commercial catering companies, school canteens, and fast-food caterers. Bel SA maintains a strong market position through its focus on innovation, brand loyalty, and adaptability to regional tastes, ensuring sustained demand in the consumer defensive sector. The company’s diversified product range and strategic geographic presence mitigate risks associated with market volatility, reinforcing its competitive edge in the global cheese market.

Revenue Profitability And Efficiency

In FY 2020, Bel SA reported revenue of €3.46 billion, with net income of €152.9 million, reflecting a net margin of approximately 4.4%. The company generated €386.2 million in operating cash flow, demonstrating efficient cash conversion despite capital expenditures of €120.6 million. This indicates a balanced approach to reinvestment and operational liquidity.

Earnings Power And Capital Efficiency

Bel SA’s diluted EPS stood at €22.52, underscoring its earnings capability. The company’s capital efficiency is evident in its ability to maintain profitability while managing a global supply chain, though its debt-to-equity ratio suggests moderate leverage. Operating cash flow coverage of debt remains healthy, supporting ongoing financial flexibility.

Balance Sheet And Financial Health

Bel SA’s balance sheet shows €590.3 million in cash and equivalents against total debt of €1.12 billion, indicating a manageable leverage position. The company’s liquidity is sufficient to meet short-term obligations, with a conservative approach to capital structure evident in its stable financial metrics.

Growth Trends And Dividend Policy

Bel SA’s growth is driven by brand strength and geographic diversification, though FY 2020 performance reflects moderate top-line expansion. The company’s dividend per share of €204.01 highlights a shareholder-friendly policy, aligning with its stable cash flow generation and long-term financial strategy.

Valuation And Market Expectations

With a beta of 0.57, Bel SA exhibits lower volatility compared to the broader market, appealing to defensive investors. The company’s valuation reflects its steady earnings and resilient market position, though specific multiples are unavailable due to unprovided market cap data.

Strategic Advantages And Outlook

Bel SA’s strategic advantages lie in its iconic brands, global distribution network, and adaptability to consumer trends. The outlook remains stable, supported by consistent demand for packaged foods and potential growth in emerging markets. However, inflationary pressures and supply chain disruptions pose near-term risks.

Sources

Company filings, financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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