investorscraft@gmail.com

Intrinsic ValueGlanbia plc (GLB.L)

Previous Close£15.90
Intrinsic Value
Upside potential
Previous Close
£15.90

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

Glanbia plc is a global nutrition company specializing in sports and lifestyle nutrition products, dairy ingredients, and vitamin premixes. The company operates through a diversified portfolio of well-known brands such as OPTIMUM NUTRITION, SlimFast, and BSN, catering to both retail and institutional markets. Its products span powders, ready-to-eat bars, beverages, and functional ingredients, distributed via specialty retail, online platforms, gyms, and mass-market channels. Glanbia has carved a strong niche in the health-conscious consumer segment, leveraging its R&D capabilities and vertically integrated supply chain. The company’s dual focus on performance nutrition and ingredient solutions positions it uniquely in the competitive packaged foods sector, balancing B2C and B2B revenue streams. With a heritage dating back to 1964, Glanbia maintains a robust market presence in Europe and North America, supported by strategic acquisitions and brand loyalty.

Revenue Profitability And Efficiency

Glanbia reported revenue of €3.84 billion for the period, with net income of €164.7 million, reflecting a disciplined cost structure and operational efficiency. The company generated €443.2 million in operating cash flow, underscoring its ability to convert sales into cash. Capital expenditures were modest at €54.3 million, indicating a focus on maintaining rather than aggressively expanding its asset base.

Earnings Power And Capital Efficiency

Diluted EPS stood at €0.62, demonstrating steady earnings power. The company’s capital efficiency is evident in its ability to sustain profitability while managing a global supply chain. Glanbia’s moderate beta of 0.63 suggests lower volatility relative to the market, aligning with its defensive sector positioning.

Balance Sheet And Financial Health

Glanbia maintains a solid balance sheet with €417 million in cash and equivalents, providing liquidity against total debt of €958.9 million. The debt level is manageable given the company’s cash flow generation and equity base. Its financial health is further supported by a market capitalization of €3.1 billion, reflecting investor confidence.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in its nutrition segments, driven by consumer trends toward health and wellness. Glanbia’s dividend policy remains shareholder-friendly, with a dividend per share of €0.3897, offering a yield that appeals to income-focused investors. Future growth may hinge on expanding its premium brand portfolio and penetrating emerging markets.

Valuation And Market Expectations

With a market cap of €3.1 billion, Glanbia trades at a valuation reflective of its stable earnings and defensive sector. The low beta indicates market expectations of resilience during economic downturns, though growth prospects are tempered by competitive pressures in the nutrition space.

Strategic Advantages And Outlook

Glanbia’s strategic advantages lie in its strong brand equity, diversified product mix, and global distribution network. The outlook remains positive, supported by secular trends in health and wellness, though the company must navigate input cost volatility and shifting consumer preferences. Continued innovation and strategic acquisitions will be key to maintaining its market position.

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