investorscraft@gmail.com

Intrinsic ValueL.d.c. S.a. (LOUP.PA)

Previous Close94.50
Intrinsic Value
Upside potential
Previous Close
94.50

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

L.D.C. S.A. is a leading French agri-food company specializing in poultry production, processing, and distribution, with a diversified portfolio that includes pork, beef, rabbit, veal, turkey, and egg products. The company operates across the entire value chain, from breeding and slaughtering to packaging and retailing under well-known brands such as Le Gaulois, Maître CoQ, and Loué. Its product range spans fresh and frozen foods, ready meals, and processed poultry, catering to both retail and foodservice sectors. L.D.C. has established a strong market position in France while expanding internationally, leveraging its vertically integrated model to ensure quality control and cost efficiency. The company’s focus on branded products and value-added offerings differentiates it in the competitive packaged foods sector, where it competes with both domestic and multinational players. Its commitment to sustainable practices and traceability further enhances its reputation in an industry increasingly driven by consumer demand for transparency and ethical sourcing.

Revenue Profitability And Efficiency

L.D.C. reported revenue of €6.20 billion for FY 2024, with net income of €304.4 million, reflecting a net margin of approximately 4.9%. The company generated €490.7 million in operating cash flow, demonstrating solid cash conversion despite capital expenditures of €293.5 million. Its ability to maintain profitability in a cost-sensitive industry underscores operational efficiency and pricing power.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €8.79 highlights its earnings strength, supported by a vertically integrated model that mitigates input cost volatility. L.D.C.’s capital efficiency is evident in its balanced reinvestment strategy, with capex focused on capacity expansion and modernization while maintaining disciplined financial returns.

Balance Sheet And Financial Health

L.D.C. maintains a robust balance sheet with €406.8 million in cash and equivalents against total debt of €422.8 million, indicating a conservative leverage profile. The company’s liquidity position and manageable debt levels provide flexibility for strategic investments or weathering cyclical downturns in the agri-food sector.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by brand strength and international expansion. The company’s dividend of €1.80 per share reflects a commitment to shareholder returns, with a payout ratio that aligns with its reinvestment needs and earnings stability.

Valuation And Market Expectations

With a market cap of €2.86 billion and a beta of 0.49, L.D.C. is viewed as a defensive play in the consumer staples sector. Its valuation reflects investor confidence in its resilient business model and consistent performance, though it trades at a discount to global peers due to its regional focus.

Strategic Advantages And Outlook

L.D.C.’s integrated supply chain, strong brand portfolio, and focus on sustainability position it well for long-term growth. The company is likely to benefit from rising demand for protein and convenience foods, though it faces risks from commodity price fluctuations and regulatory pressures. Strategic investments in automation and product innovation could further enhance competitiveness.

Sources

Company filings, market data

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