investorscraft@gmail.com

Intrinsic ValueJDE Peet's N.V. (JDE.DE)

Previous Close31.70
Intrinsic Value
Upside potential
Previous Close
31.70

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

JDE Peet's N.V. is a global leader in the packaged coffee and tea industry, operating across multiple segments including LARMEA, APAC, Europe, and Peet's. The company leverages a diversified portfolio of premium brands such as L'OR, Peet's, Jacobs, and Douwe Egberts to serve a broad customer base, including retail consumers, hospitality businesses, and coffee shops. Its vertically integrated supply chain ensures quality control from bean sourcing to distribution, reinforcing its competitive edge in a highly fragmented market. JDE Peet's maintains a strong presence in both developed and emerging markets, capitalizing on growing coffee consumption trends and premiumization. The company's multi-channel distribution strategy, spanning e-commerce, supermarkets, and specialty stores, enhances its market penetration. With a heritage dating back to 1753, JDE Peet's combines tradition with innovation, continuously expanding its product offerings to meet evolving consumer preferences for sustainability and convenience.

Revenue Profitability And Efficiency

In its latest fiscal year, JDE Peet's reported revenue of EUR 8.84 billion, with net income of EUR 561 million, reflecting a net margin of approximately 6.3%. The company generated EUR 1.37 billion in operating cash flow, demonstrating robust cash conversion capabilities. Capital expenditures totaled EUR 296 million, indicating disciplined investment in growth and operational efficiency.

Earnings Power And Capital Efficiency

JDE Peet's delivered diluted EPS of EUR 1.14, supported by stable earnings power across its geographic segments. The company's ability to maintain profitability amid inflationary pressures highlights its pricing power and cost management. Its capital efficiency is further evidenced by a balanced approach to reinvestment and shareholder returns.

Balance Sheet And Financial Health

The company maintains a solid financial position with EUR 1.26 billion in cash and equivalents, against total debt of EUR 5.57 billion. This leverage ratio is manageable given its consistent cash flow generation. JDE Peet's liquidity profile remains strong, providing flexibility for strategic initiatives and debt servicing.

Growth Trends And Dividend Policy

JDE Peet's has demonstrated steady growth, driven by brand strength and geographic expansion. The company pays a dividend of EUR 0.70 per share, reflecting a commitment to returning capital to shareholders. Future growth is expected to be supported by premium product launches and emerging market penetration.

Valuation And Market Expectations

With a market capitalization of EUR 11.32 billion, JDE Peet's trades at a valuation reflective of its stable earnings and defensive sector positioning. The low beta of 0.239 indicates relative resilience to market volatility, aligning with investor expectations for steady performance.

Strategic Advantages And Outlook

JDE Peet's benefits from its strong brand portfolio, global distribution network, and focus on sustainability. The company is well-positioned to capitalize on long-term coffee consumption trends, though near-term challenges include commodity price volatility and competitive pressures. Strategic investments in innovation and supply chain resilience are expected to sustain its market leadership.

Sources

Company filings, market data

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