investorscraft@gmail.com

Intrinsic ValueL'Oréal S.A. (LOR.DE)

Previous Close387.10
Intrinsic Value
Upside potential
Previous Close
387.10

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

L'Oréal S.A. is a global leader in the cosmetics and personal care industry, operating across four key divisions: Consumer Products, L'Oréal Luxe, Professional Products, and Active Cosmetics. The company's diversified portfolio includes premium and mass-market brands such as Lancôme, Maybelline, Kiehl's, and Vichy, catering to a broad demographic through multiple distribution channels, including e-commerce, department stores, and pharmacies. L'Oréal's strong market position is reinforced by its innovation-driven approach, extensive R&D investments, and strategic acquisitions, enabling it to maintain relevance in evolving beauty trends. The company's global footprint and multi-channel strategy provide resilience against regional economic fluctuations, while its focus on sustainability and digital transformation enhances long-term competitiveness. With a reputation for quality and brand loyalty, L'Oréal continues to dominate the beauty sector, leveraging its scale and marketing prowess to capture growth in emerging markets and premium segments.

Revenue Profitability And Efficiency

L'Oréal reported revenue of €43.5 billion in FY 2024, with net income reaching €6.4 billion, reflecting a robust operating margin. The company's efficient cost management and premiumization strategy have supported profitability, while its operating cash flow of €8.3 billion underscores strong cash generation capabilities. Capital expenditures of €1.6 billion indicate continued investment in growth and innovation.

Earnings Power And Capital Efficiency

Diluted EPS stood at €11.95, demonstrating L'Oréal's ability to translate revenue into shareholder value. The company's capital efficiency is evident in its disciplined reinvestment strategy and high return on invested capital, driven by brand strength and operational excellence. Its diversified revenue streams mitigate risks associated with any single market or product line.

Balance Sheet And Financial Health

L'Oréal maintains a solid balance sheet with €4.1 billion in cash and equivalents, against total debt of €8.5 billion. The company's financial health is supported by strong cash flows, providing flexibility for strategic initiatives, including M&A and shareholder returns. Its conservative leverage ratio ensures stability in uncertain economic environments.

Growth Trends And Dividend Policy

L'Oréal has consistently delivered growth through organic expansion and acquisitions, particularly in skincare and luxury segments. The company's dividend of €7 per share reflects its commitment to returning capital to shareholders, supported by reliable earnings and cash flow generation. Future growth is expected to be driven by digital transformation and emerging markets.

Valuation And Market Expectations

With a market capitalization of approximately €199.5 billion and a beta of 0.87, L'Oréal is perceived as a stable investment in the consumer defensive sector. The stock's valuation reflects its premium positioning, consistent performance, and growth prospects in high-margin categories like dermatological skincare and premium cosmetics.

Strategic Advantages And Outlook

L'Oréal's strategic advantages include its strong brand portfolio, global distribution network, and innovation leadership. The company is well-positioned to capitalize on trends such as clean beauty, personalization, and e-commerce. Its focus on sustainability and digital engagement will likely drive long-term growth, reinforcing its market leadership in the dynamic beauty industry.

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