investorscraft@gmail.com

Intrinsic ValueMersen S.A. (MRN.PA)

Previous Close25.85
Intrinsic Value
Upside potential
Previous Close
25.85

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

Mersen S.A. operates as a global leader in electrical power products and advanced materials, serving diverse industries such as energy, electronics, transportation, and process industries. The company’s revenue model is anchored in two core segments: Advanced Materials, which includes high-performance graphite and corrosion-resistant solutions, and Electrical Power, focusing on protection and control systems for industrial and infrastructure applications. Mersen’s product portfolio spans fuses, surge protection, cooling solutions, and carbon-based components, positioning it as a critical supplier for sectors requiring reliability under extreme conditions. The company’s market position is reinforced by its long-standing expertise, with roots dating back to 1889, and a global footprint across Europe, North America, and Asia-Pacific. Mersen differentiates itself through innovation in materials science and electrical safety, catering to high-growth areas like electric vehicles and renewable energy. Its ability to provide integrated solutions—from design to after-sales services—enhances customer stickiness and mitigates cyclical risks. While competition exists from regional players and broader industrials, Mersen’s niche focus on durability and efficiency sustains its competitive edge.

Revenue Profitability And Efficiency

Mersen reported revenue of €1.24 billion in its latest fiscal year, with net income of €59 million, reflecting a net margin of approximately 4.7%. Operating cash flow stood at €194 million, though capital expenditures of €204.3 million indicate heavy reinvestment. The company’s profitability metrics suggest moderate efficiency, with diluted EPS of €2.37, supported by disciplined cost management in its diversified end markets.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its dual-segment strategy, with Electrical Power contributing stable demand and Advanced Materials benefiting from high-value applications. Capital efficiency appears constrained by significant capex, likely directed toward capacity expansion and R&D. The balance between growth investments and cash generation will be critical to sustaining returns.

Balance Sheet And Financial Health

Mersen’s financial health is balanced, with €51.3 million in cash against total debt of €477.5 million. The debt level is manageable given its cash flow profile, but the modest cash reserves necessitate prudent liquidity management. The absence of excessive leverage supports flexibility for strategic initiatives.

Growth Trends And Dividend Policy

Growth is tied to industrial electrification and renewable energy trends, though cyclical exposure remains. The dividend of €1.25 per share signals a commitment to shareholder returns, with a payout ratio of ~53% of net income, reflecting a balanced approach between reinvestment and distributions.

Valuation And Market Expectations

With a market cap of €492 million and a beta of 1.24, Mersen trades with moderate volatility, likely pricing in its niche positioning and growth potential. Valuation multiples should be assessed against peers in the electrical equipment sector, accounting for its specialized mix.

Strategic Advantages And Outlook

Mersen’s strengths lie in its technical expertise and global reach, though reliance on industrial capex cycles poses risks. The outlook hinges on scaling high-margin solutions in electrification and materials, with innovation as a key differentiator. Macroeconomic conditions and supply chain stability will influence near-term performance.

Sources

Company description, financial data from public filings, and market metrics from EURONEXT.

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