investorscraft@gmail.com

Intrinsic ValueFnac Darty S.A. (FNAC.PA)

Previous Close35.50
Intrinsic Value
Upside potential
Previous Close
35.50

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

Fnac Darty SA operates as a leading European retailer specializing in consumer electronics, domestic appliances, and entertainment products. The company serves markets in France, Switzerland, Belgium, Luxembourg, and the Iberian Peninsula through a hybrid model of physical stores and e-commerce platforms. Its product portfolio spans electronics, books, gaming, home appliances, and lifestyle accessories, complemented by value-added services like extended warranties, repairs, and installation. Fnac Darty differentiates itself through a strong omnichannel strategy, integrating online and offline experiences to enhance customer convenience. The company’s loyalty programs and membership offerings further strengthen customer retention. With 957 points of sale, including 390 franchises, it maintains a broad retail footprint while optimizing operational efficiency. Competitive pressures from pure-play e-commerce rivals and discount retailers pose challenges, but Fnac Darty’s service-centric approach and brand recognition provide resilience. The company’s market position is reinforced by its expertise in after-sales support, a key differentiator in the crowded electronics retail sector.

Revenue Profitability And Efficiency

Fnac Darty reported revenue of €8.25 billion for the fiscal year, with net income of €35.9 million, reflecting tight margins in the competitive retail sector. Operating cash flow stood at €501.1 million, indicating solid cash generation despite capital expenditures of €123.9 million. The company’s ability to maintain positive cash flow amid high operational costs underscores its efficiency in inventory and working capital management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.12 highlights modest earnings power, constrained by sector-wide margin pressures. Capital efficiency is balanced, with reinvestment focused on store upgrades and digital capabilities. Free cash flow generation remains a strength, supporting both debt servicing and shareholder returns, though profitability metrics lag behind some peers due to pricing competition.

Balance Sheet And Financial Health

Fnac Darty’s balance sheet shows €1.06 billion in cash against total debt of €2.43 billion, reflecting moderate leverage. The liquidity position is adequate, with operating cash flow covering interest obligations. Debt levels are manageable but warrant monitoring given the cyclical nature of consumer discretionary spending and potential macroeconomic headwinds.

Growth Trends And Dividend Policy

Revenue growth has been stable, though net income volatility reflects sector challenges. The company’s dividend of €0.45 per share signals a commitment to shareholder returns, with a payout ratio that appears sustainable. Strategic initiatives focus on e-commerce expansion and service diversification to drive long-term growth.

Valuation And Market Expectations

With a market cap of €883.5 million and a beta of 1.32, Fnac Darty is viewed as a higher-risk play within consumer cyclical stocks. The valuation reflects investor skepticism about margin expansion but acknowledges the company’s cash flow stability and omnichannel potential.

Strategic Advantages And Outlook

Fnac Darty’s integrated retail model and service offerings provide a competitive edge, but success hinges on adapting to digital shifts and cost pressures. The outlook remains cautious, with opportunities in aftermarket services and loyalty programs offset by macroeconomic uncertainty and competitive intensity.

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