investorscraft@gmail.com

Intrinsic ValueCompagnie Générale des Établissements Michelin Société en commandite par actions (ML.PA)

Previous Close31.35
Intrinsic Value
Upside potential
Previous Close
31.35

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

Michelin is a global leader in tire manufacturing, serving diverse markets including automotive, aviation, agriculture, and industrial sectors. The company operates across two primary segments: private-use tires (cars, motorcycles, bicycles) and professional-use tires (freight, construction, mining). Beyond tires, Michelin has strategically expanded into mobility services, high-tech materials, and lifestyle products, leveraging its brand strength and R&D capabilities. Its vertically integrated supply chain and focus on sustainable materials, such as biosourced and recycled rubber, reinforce its competitive edge. Michelin holds a dominant position in premium tire markets, supported by technological innovation and long-standing OEM partnerships with major automakers. The company’s geographic diversification mitigates regional demand fluctuations, while its aftermarket services and digital solutions enhance customer retention. Michelin’s market leadership is further solidified by its commitment to sustainability, including ambitious carbon-neutrality targets, which align with evolving regulatory and consumer preferences.

Revenue Profitability And Efficiency

Michelin reported revenue of €27.2 billion in FY 2023, with net income of €1.88 billion, reflecting a margin of approximately 6.9%. Operating cash flow stood at €4.34 billion, underscoring robust cash generation. Capital expenditures of €1.9 billion indicate sustained investment in production capacity and innovation. The company’s ability to maintain profitability amid raw material volatility highlights its pricing power and cost management.

Earnings Power And Capital Efficiency

Diluted EPS of €2.62 demonstrates Michelin’s earnings resilience, supported by premium product mix and operational efficiency. The company’s capital allocation prioritizes R&D and strategic acquisitions, such as high-tech materials, to drive long-term growth. Return metrics are bolstered by disciplined working capital management and asset utilization.

Balance Sheet And Financial Health

Michelin’s balance sheet remains solid, with €3.74 billion in cash and equivalents against total debt of €7.37 billion. The moderate leverage ratio reflects prudent financial management, ensuring flexibility for growth initiatives. Strong liquidity positions the company to navigate macroeconomic uncertainties while sustaining shareholder returns.

Growth Trends And Dividend Policy

Michelin’s growth is driven by premium tire demand, mobility solutions, and sustainability-focused innovations. The company paid a dividend of €1.38 per share, reflecting a commitment to consistent shareholder returns. Future growth may hinge on electrification trends and expansion in emerging markets.

Valuation And Market Expectations

With a market cap of €23.5 billion and a beta of 0.95, Michelin trades in line with sector peers, reflecting stable earnings expectations. Investors likely price in its leadership in sustainable mobility and resilient aftermarket demand.

Strategic Advantages And Outlook

Michelin’s strengths include its brand equity, technological leadership, and sustainability initiatives. Challenges include raw material inflation and competitive pressures. The outlook remains positive, supported by structural demand for high-performance tires and growth in adjacent markets.

Sources

Company filings, 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