investorscraft@gmail.com

Intrinsic ValueWendel (MF.PA)

Previous Close81.30
Intrinsic Value
Upside potential
Previous Close
81.30

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

Wendel is a long-established private equity firm with a focus on middle-market investments, leveraging its expertise in leveraged buyouts, acquisitions, and strategic minority stakes. The firm operates across diverse sectors, including technology services, business services, healthcare, and industrial technology, targeting investments between €150 million and €500 million. Geographically, Wendel concentrates on Europe, particularly France, as well as North America and Africa, emphasizing board-level involvement to drive value creation in its portfolio companies. With a history dating back to 1704, Wendel combines deep sector knowledge with a disciplined investment approach, positioning itself as a trusted partner for growth-oriented businesses. Its ability to secure majority or influential minority stakes in both listed and unlisted companies underscores its competitive edge in the private equity landscape. The firm’s global presence, including offices in Asia and North America, further enhances its ability to identify and capitalize on cross-border opportunities.

Revenue Profitability And Efficiency

Wendel reported revenue of €8.06 billion for FY 2024, with net income of €293.9 million, reflecting a disciplined approach to portfolio management. The firm’s diluted EPS of €6.86 highlights its earnings capability, while operating cash flow of €1.49 billion demonstrates strong cash generation. Capital expenditures of -€205.7 million indicate a focus on optimizing investments rather than heavy reinvestment in fixed assets.

Earnings Power And Capital Efficiency

Wendel’s earnings power is underscored by its ability to generate consistent returns from its diversified portfolio. The firm’s capital efficiency is evident in its strategic balance sheet investments, with a focus on value-accretive acquisitions and operational improvements across its holdings. Its involvement in board governance further enhances its ability to drive profitability and long-term value.

Balance Sheet And Financial Health

Wendel maintains a robust balance sheet with €3.43 billion in cash and equivalents, providing liquidity for opportunistic investments. Total debt of €6.75 billion reflects its leveraged investment strategy, though the firm’s strong cash flow generation supports its debt servicing capacity. The balance sheet structure aligns with its focus on long-term capital appreciation.

Growth Trends And Dividend Policy

Wendel’s growth is driven by selective acquisitions and operational enhancements within its portfolio. The firm’s dividend policy, with a payout of €4.7 per share, reflects its commitment to returning capital to shareholders while retaining flexibility for reinvestment. Its historical focus on value creation suggests a balanced approach to growth and shareholder returns.

Valuation And Market Expectations

With a market capitalization of €3.59 billion and a beta of 1.17, Wendel is perceived as moderately volatile relative to the market. Investors likely price in its ability to generate alpha through strategic investments, though macroeconomic conditions and sector-specific risks may influence valuation multiples.

Strategic Advantages And Outlook

Wendel’s strategic advantages lie in its long-term investment horizon, sector expertise, and active governance approach. The firm is well-positioned to capitalize on middle-market opportunities, particularly in Europe and North America. Its outlook remains positive, supported by a disciplined investment framework and a track record of value creation across economic cycles.

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