investorscraft@gmail.com

Intrinsic ValueCompagnie de Saint-Gobain S.A. (GOB.DE)

Previous Close82.88
Intrinsic Value
Upside potential
Previous Close
82.88

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

Compagnie de Saint-Gobain S.A. is a global leader in the construction and industrial materials sector, specializing in high-performance solutions for building and infrastructure. The company operates across five key segments—High Performance Solutions, Northern Europe, Southern Europe-Middle East & Africa, Americas, and Asia-Pacific—offering a diversified portfolio that includes glazing, insulation, plaster-based products, and mortars. Its well-established brands, such as Saint-Gobain, Isover, and Weber, underscore its strong market presence and reputation for innovation in sustainable construction. Saint-Gobain serves a broad customer base, from residential and commercial builders to automotive and industrial manufacturers, leveraging its extensive distribution network and R&D capabilities. The company’s strategic focus on energy-efficient and lightweight materials aligns with global trends toward green building and urbanization, reinforcing its competitive edge in both mature and emerging markets. With a history dating back to 1665, Saint-Gobain combines deep industry expertise with a forward-looking approach to maintain its leadership in a highly fragmented and competitive sector.

Revenue Profitability And Efficiency

Saint-Gobain reported revenue of €46.6 billion for the fiscal year ending December 2024, reflecting its scale and diversified operations. Net income stood at €2.8 billion, with diluted EPS of €5.64, indicating robust profitability. Operating cash flow was strong at €5.6 billion, supported by efficient working capital management. Capital expenditures of €2.1 billion highlight ongoing investments in capacity and innovation, ensuring long-term competitiveness.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a disciplined approach to capital allocation. Its ability to generate consistent cash flow supports reinvestment in high-growth segments while maintaining financial flexibility. Saint-Gobain’s focus on operational efficiency and margin improvement is evident in its stable profitability metrics, despite macroeconomic volatility in the construction sector.

Balance Sheet And Financial Health

Saint-Gobain maintains a balanced financial position, with €8.5 billion in cash and equivalents against total debt of €17.8 billion. The company’s leverage is manageable, supported by strong cash generation. Its liquidity position provides resilience against cyclical downturns, while its investment-grade credit rating ensures access to capital markets at favorable terms.

Growth Trends And Dividend Policy

Saint-Gobain has shown steady growth, driven by geographic expansion and product innovation. The company’s dividend policy is shareholder-friendly, with a dividend per share of €2.1, reflecting its commitment to returning capital. Future growth is expected to be fueled by sustainability-driven demand and strategic acquisitions in high-potential markets.

Valuation And Market Expectations

With a market capitalization of approximately €48.7 billion, Saint-Gobain trades at a premium reflective of its industry leadership and growth prospects. The beta of 1.249 indicates moderate sensitivity to market movements. Investors likely price in the company’s ability to capitalize on global infrastructure and green building trends.

Strategic Advantages And Outlook

Saint-Gobain’s strategic advantages include its diversified product portfolio, strong R&D capabilities, and global footprint. The company is well-positioned to benefit from urbanization and sustainability trends, though it faces risks from raw material inflation and economic cycles. Management’s focus on innovation and operational excellence supports a positive long-term outlook.

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