investorscraft@gmail.com

Intrinsic ValueNestlé S.A. (NESM.DE)

Previous Close88.00
Intrinsic Value
Upside potential
Previous Close
88.00

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

Nestlé S.A. is a global leader in the food and beverage industry, operating across diverse segments including baby foods, bottled water, cereals, chocolate, coffee, dairy, and pet care. The company’s extensive brand portfolio, featuring household names like Nescafé, KitKat, Purina, and Gerber, underscores its broad market penetration and consumer trust. Nestlé’s revenue model is driven by volume sales, premiumization strategies, and innovation in health-focused products, catering to both mass-market and niche segments. Its geographic diversification across Europe, the Americas, and Asia-Pacific mitigates regional risks while capitalizing on emerging market growth. The company maintains a competitive edge through economies of scale, strong R&D capabilities, and strategic acquisitions, reinforcing its position as a top-tier player in the consumer defensive sector. Nestlé’s focus on sustainability and digital transformation further enhances its market resilience and long-term growth prospects.

Revenue Profitability And Efficiency

Nestlé reported revenue of €91.72 billion in FY 2024, with net income of €10.88 billion, reflecting a robust operating margin. The company’s operating cash flow of €16.68 billion highlights strong cash generation, though capital expenditures of €5.64 billion indicate ongoing investments in capacity and innovation. Its diversified product mix and pricing power contribute to stable profitability despite inflationary pressures.

Earnings Power And Capital Efficiency

Nestlé’s diluted EPS of €4.19 demonstrates its earnings resilience, supported by efficient cost management and premium product offerings. The company’s ability to generate consistent cash flows enables reinvestment in high-growth categories like health science and pet care, while maintaining shareholder returns through buybacks and dividends.

Balance Sheet And Financial Health

Nestlé’s balance sheet shows €5.56 billion in cash and equivalents against total debt of €63.56 billion, reflecting a leveraged but manageable position. The company’s strong cash flow generation supports its debt servicing capacity, while its investment-grade credit rating ensures access to favorable financing terms.

Growth Trends And Dividend Policy

Nestlé’s growth is driven by organic expansion in emerging markets and premium product categories. While the company did not pay dividends in FY 2024, its historical commitment to shareholder returns suggests potential reinstatement as macroeconomic conditions stabilize. Strategic acquisitions and innovation in plant-based and functional foods are key growth drivers.

Valuation And Market Expectations

With a market cap of €227.75 billion and a beta of 0.34, Nestlé is valued as a low-volatility defensive stock. Investors likely price in steady growth, supported by its global brand equity and operational efficiency, though high leverage may temper valuation multiples.

Strategic Advantages And Outlook

Nestlé’s scale, brand strength, and R&D capabilities position it well for long-term growth. Challenges include navigating input cost inflation and shifting consumer preferences, but its focus on sustainability and digital engagement provides a competitive moat. The outlook remains positive, with growth expected in health-focused and premium segments.

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