investorscraft@gmail.com

Intrinsic ValueJust Eat Takeaway.com N.V. (JET.L)

Previous Close£1,134.00
Intrinsic Value
Upside potential
Previous Close
£1,134.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Just Eat Takeaway.com N.V. is a leading global online food delivery marketplace, operating across multiple continents including Europe, North America, and Australasia. The company connects consumers with restaurants through its digital platforms, facilitating seamless order placement and delivery. Its revenue model primarily relies on commissions from restaurants, delivery fees, and advertising services, positioning it as a key intermediary in the food delivery ecosystem. The company competes in a highly fragmented and competitive industry, contending with regional players and global giants like Uber Eats and Deliveroo. Despite challenges, Just Eat Takeaway.com maintains a strong presence in several core markets, leveraging its first-mover advantage in certain regions and strategic partnerships in emerging markets such as Colombia and Brazil. The company’s scale and technological infrastructure provide a foundation for operational efficiency, though profitability remains pressured by intense competition and high customer acquisition costs.

Revenue Profitability And Efficiency

In FY 2023, Just Eat Takeaway.com reported revenue of £5.17 billion, reflecting its extensive market reach. However, the company posted a net loss of £1.85 billion, driven by operational inefficiencies and competitive pressures. Operating cash flow stood at £125 million, while capital expenditures were £45 million, indicating moderate reinvestment needs. The diluted EPS of -£8.69 underscores ongoing profitability challenges despite top-line growth.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by high operating costs and market saturation in key regions. While its platform generates substantial gross merchandise value (GMV), margin compression persists due to aggressive pricing and delivery subsidies. Capital efficiency is further strained by debt servicing, with total debt at £2.36 billion against cash reserves of £1.65 billion, highlighting a leveraged balance sheet.

Balance Sheet And Financial Health

Just Eat Takeaway.com’s financial health is mixed, with £1.65 billion in cash and equivalents providing liquidity but £2.36 billion in total debt raising leverage concerns. The absence of dividends aligns with its focus on reinvestment and debt management. The balance sheet reflects the capital-intensive nature of the food delivery industry, where scale and liquidity are critical for sustaining operations.

Growth Trends And Dividend Policy

Growth trends indicate resilience in order volumes, but profitability remains elusive due to high customer acquisition and retention costs. The company has not issued dividends, prioritizing cash preservation and debt reduction. Strategic exits from non-core markets, such as its partial divestment in Brazil, aim to streamline operations and improve capital allocation.

Valuation And Market Expectations

With a market cap of £2.34 billion and a beta of 1.29, Just Eat Takeaway.com is viewed as a high-risk, high-reward play in the volatile food delivery sector. Investors appear cautious, pricing in ongoing losses and competitive headwinds. Valuation multiples reflect skepticism about near-term profitability, though long-term potential exists if operational efficiencies improve.

Strategic Advantages And Outlook

Just Eat Takeaway.com’s strategic advantages include its global footprint, strong brand recognition, and technological infrastructure. However, the outlook remains uncertain due to industry-wide margin pressures and macroeconomic challenges. Success hinges on optimizing delivery logistics, reducing customer acquisition costs, and achieving sustainable profitability in core markets.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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