investorscraft@gmail.com

Intrinsic ValueKingfisher plc (KFI1.DE)

Previous Close3.92
Intrinsic Value
Upside potential
Previous Close
3.92

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kingfisher plc is a leading home improvement retailer operating across Europe under well-established brands such as B&Q, Castorama, Brico Dépôt, and Screwfix. The company serves both DIY consumers and trade professionals through a network of approximately 1,470 stores and e-commerce platforms, offering a broad range of products from building materials to garden supplies. Its multi-channel approach combines physical retail with digital capabilities, enhancing customer accessibility and convenience. Kingfisher’s market position is strengthened by its diversified geographic footprint, particularly in the UK, Ireland, and France, where it holds significant market share. The company’s franchising and sourcing operations further bolster its competitive edge, allowing it to optimize supply chains and expand into new markets efficiently. Despite industry competition from global players like Home Depot and local rivals, Kingfisher maintains resilience through brand loyalty, operational scale, and strategic investments in digital transformation.

Revenue Profitability And Efficiency

Kingfisher reported revenue of €12.78 billion for FY 2025, with net income of €185 million, reflecting a net margin of approximately 1.4%. Operating cash flow stood at €1.3 billion, indicating robust cash generation despite modest profitability. Capital expenditures of €322 million suggest ongoing investments in store upgrades and digital infrastructure, aligning with its multi-channel strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.0991 highlights subdued earnings power, likely influenced by macroeconomic pressures and competitive pricing. However, its ability to generate substantial operating cash flow relative to net income underscores efficient working capital management. The balance between reinvestment and cash retention reflects a disciplined approach to capital allocation.

Balance Sheet And Financial Health

Kingfisher’s financial health is moderated by €2.32 billion in total debt against €297 million in cash and equivalents, indicating a leveraged position. The debt level, while significant, is manageable given its stable cash flow generation. The company’s liquidity position remains adequate to meet short-term obligations and fund strategic initiatives.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue stability offset by thin margins. The dividend payout of €0.15 per share suggests a commitment to shareholder returns, though yield sustainability depends on improved profitability. Expansion in digital sales and franchising could drive future growth, but macroeconomic headwinds remain a challenge.

Valuation And Market Expectations

With a market cap of €6.4 billion and a beta of 0.85, Kingfisher is viewed as a relatively stable investment within the consumer cyclical sector. Valuation metrics likely reflect subdued earnings expectations, with investors pricing in cautious optimism around operational efficiency gains and market share retention.

Strategic Advantages And Outlook

Kingfisher’s strategic advantages lie in its strong brand portfolio, geographic diversification, and multi-channel retail model. The outlook hinges on successful digital integration and cost management, though macroeconomic volatility and competitive pressures could temper near-term performance. Long-term prospects remain tied to the resilience of the home improvement market and the company’s ability to adapt to evolving consumer preferences.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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