investorscraft@gmail.com

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

Previous CloseCHF80.74
Intrinsic Value
Upside potential
Previous Close
CHF80.74

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 design, manufacture, and distribution of high-performance materials and construction solutions, operating across five key segments: High Performance Solutions, Northern Europe, Southern Europe-Middle East & Africa, Americas, and Asia-Pacific. The company serves diverse markets, including building and automotive industries, with a broad portfolio of products such as glazing solutions, plaster-based construction materials, insulation systems, and mortars. Its well-established brands, including Saint-Gobain, Isover, Weber, and Placo, reinforce its market presence, particularly in renovation and sustainable construction. Saint-Gobain’s vertically integrated operations and extensive distribution network enable it to maintain a competitive edge in both mature and emerging markets. The company’s focus on innovation and sustainability, such as energy-efficient building solutions, positions it as a key player in the transition toward greener construction practices. With a heritage dating back to 1665, Saint-Gobain benefits from deep industry expertise, long-term customer relationships, and a resilient business model that balances cyclical demand across geographies.

Revenue Profitability And Efficiency

Saint-Gobain reported revenue of CHF 46.57 billion for the fiscal year ending December 2024, with net income reaching CHF 2.84 billion, reflecting a steady profitability margin. The company generated CHF 5.57 billion in operating cash flow, demonstrating strong cash conversion efficiency. Capital expenditures of CHF 2.08 billion indicate continued investment in growth and operational improvements, supporting long-term competitiveness.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 5.64 underscores its earnings strength, supported by disciplined cost management and pricing power across its diversified product lines. Saint-Gobain’s ability to generate robust cash flows relative to capital deployed highlights its capital efficiency, ensuring sustainable returns for shareholders while funding strategic initiatives.

Balance Sheet And Financial Health

Saint-Gobain maintains a solid balance sheet with CHF 8.46 billion in cash and equivalents, providing liquidity for strategic flexibility. Total debt stands at CHF 17.84 billion, reflecting prudent leverage levels given its stable cash flows. The company’s financial health remains sound, with sufficient liquidity to navigate market cycles and invest in growth opportunities.

Growth Trends And Dividend Policy

Saint-Gobain has demonstrated consistent growth through geographic expansion and product innovation, particularly in sustainable construction solutions. The company’s dividend policy remains shareholder-friendly, with a dividend per share of CHF 1.97, reflecting its commitment to returning capital while maintaining reinvestment capacity for future growth.

Valuation And Market Expectations

With a market capitalization of CHF 42.5 billion and a beta of 1.24, Saint-Gobain is viewed as a stable yet moderately cyclical investment. The market appears to price in expectations of steady growth, supported by the company’s strong market position and resilience in the construction sector.

Strategic Advantages And Outlook

Saint-Gobain’s strategic advantages include its diversified product portfolio, global footprint, and leadership in sustainable construction solutions. The company is well-positioned to benefit from long-term trends in energy efficiency and urbanization. While macroeconomic uncertainties may pose short-term challenges, its strong execution and innovation pipeline provide a solid foundation for sustained performance.

Sources

Company filings, investor presentations, 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