investorscraft@gmail.com

Intrinsic ValueGivaudan S.A. (GIVN.SW)

Previous CloseCHF2,988.00
Intrinsic Value
Upside potential
Previous Close
CHF2,988.00

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

Givaudan SA is a global leader in the specialty chemicals sector, specializing in fragrance, beauty, taste, and wellbeing solutions for the consumer goods industry. The company operates through two core divisions: Fragrance & Beauty, which provides fine fragrances, consumer products, and active beauty ingredients, and Taste & Wellbeing, which supplies flavor solutions for beverages, dairy, snacks, savory products, and confectionery. With a heritage dating back to 1796, Givaudan has established itself as a trusted partner for multinational brands, leveraging its deep expertise in sensory innovation and sustainability. The company serves diverse markets across Europe, North America, Latin America, Africa, the Middle East, and Asia Pacific, maintaining a strong competitive edge through R&D investments and customer-centric formulations. Its market leadership is reinforced by a broad portfolio of proprietary technologies and a focus on high-growth segments like health and wellness, positioning Givaudan as a critical enabler for consumer product differentiation.

Revenue Profitability And Efficiency

Givaudan reported CHF 7.41 billion in revenue for the period, with net income of CHF 1.09 billion, reflecting a robust margin profile. The company generated CHF 1.63 billion in operating cash flow, underscoring efficient operations, while capital expenditures of CHF 236 million indicate disciplined reinvestment. Diluted EPS stood at CHF 117.71, demonstrating strong earnings delivery.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its high-margin specialty chemicals portfolio and global scale. Operating cash flow conversion remains healthy, enabling consistent reinvestment in innovation and growth initiatives. Givaudan’s capital efficiency is evident in its ability to sustain profitability while navigating raw material cost volatility and currency fluctuations.

Balance Sheet And Financial Health

Givaudan maintains a solid balance sheet with CHF 749 million in cash and equivalents, offset by total debt of CHF 4.75 billion. The company’s leverage appears manageable given its stable cash flows and market position. Its financial health is further supported by a strong liquidity profile and access to global capital markets.

Growth Trends And Dividend Policy

Givaudan has demonstrated consistent growth through organic innovation and strategic acquisitions. The company pays a dividend of CHF 70 per share, reflecting a commitment to shareholder returns. Future growth is expected to be driven by demand for natural and sustainable ingredients, particularly in emerging markets.

Valuation And Market Expectations

With a market capitalization of CHF 37.8 billion and a beta of 0.54, Givaudan is valued as a stable, low-volatility player in the specialty chemicals space. The market likely prices in steady mid-single-digit revenue growth and sustained margins, supported by its entrenched industry position.

Strategic Advantages And Outlook

Givaudan’s strategic advantages include its R&D capabilities, global footprint, and long-standing client relationships. The outlook remains positive, with tailwinds from health-conscious consumer trends and sustainability-driven product reformulations. However, macroeconomic pressures and input cost inflation could pose near-term challenges.

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