investorscraft@gmail.com

Intrinsic ValueThales S.A. (HO.PA)

Previous Close256.00
Intrinsic Value
Upside potential
Previous Close
256.00

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

Thales S.A. operates as a global leader in advanced technologies for aerospace, defense, transportation, and digital security markets. The company’s diversified portfolio includes mission-critical systems such as avionics, air traffic management, satellite communications, cybersecurity, and rail signaling solutions. Serving both civilian and military clients, Thales leverages its deep expertise in high-tech engineering to deliver integrated systems that enhance safety, efficiency, and operational performance. Its strategic collaboration with Google LLC further strengthens its capabilities in cloud and AI-driven security solutions. Thales holds a strong competitive position in Europe, particularly in defense and transportation, where regulatory barriers and long-term contracts provide stability. The company’s focus on innovation and R&D ensures it remains at the forefront of next-generation technologies, including quantum computing and space-based systems. With a well-balanced mix of government and commercial contracts, Thales mitigates cyclical risks while capitalizing on growing demand for digital transformation and secure connectivity across industries.

Revenue Profitability And Efficiency

Thales reported revenue of €20.58 billion in its latest fiscal year, with net income reaching €1.42 billion, reflecting a disciplined cost structure and operational efficiency. The company’s diluted EPS stood at €6.89, supported by robust margins in its Defense & Security and Aerospace segments. Operating cash flow of €2.64 billion underscores strong cash generation, though capital expenditures of €623 million indicate ongoing investments in innovation and infrastructure.

Earnings Power And Capital Efficiency

Thales demonstrates solid earnings power, with its diversified segments contributing to stable profitability. The company’s ability to convert revenue into free cash flow (€2.02 billion after capex) highlights efficient capital deployment. Its R&D investments, particularly in cybersecurity and space technologies, are expected to drive future earnings growth while maintaining disciplined returns on invested capital.

Balance Sheet And Financial Health

Thales maintains a robust balance sheet with €4.77 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of €7.82 billion is manageable given its cash flow generation and €52.77 billion market capitalization. The company’s financial health is further reinforced by its ability to service debt while funding dividends and growth-oriented capex.

Growth Trends And Dividend Policy

Thales benefits from long-term growth trends in defense spending, digital security, and space infrastructure. The company’s dividend of €3.70 per share reflects a commitment to shareholder returns, supported by predictable cash flows. Backlog strength in defense and transportation segments provides visibility into future revenue growth, though geopolitical and supply chain risks remain monitorable.

Valuation And Market Expectations

With a market cap of €52.77 billion and a beta of 0.54, Thales is valued as a stable, low-volatility player in the industrials sector. Investors likely price in steady growth from defense budgets and digital transformation tailwinds, balanced by execution risks in large-scale projects. Its P/E and cash flow multiples align with peers, suggesting fair market expectations.

Strategic Advantages And Outlook

Thales’ strategic advantages lie in its technological leadership, entrenched government relationships, and diversified revenue streams. The outlook remains positive, driven by demand for secure connectivity and modernization in defense and transport. However, macroeconomic uncertainties and R&D commercialization risks warrant caution. The company’s partnership with Google and focus on high-margin solutions position it well for sustained value creation.

Sources

Company filings, Bloomberg, investor presentations

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