investorscraft@gmail.com

Intrinsic ValueNomad Foods Limited (NOMD)

Previous Close$12.70
Intrinsic Value
Upside potential
Previous Close
$12.70

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

Nomad Foods Limited operates as a leading frozen foods company in Europe, specializing in branded and private-label products. The company’s core revenue model is driven by the production and distribution of frozen seafood, vegetables, meals, and pizzas under well-known brands such as Birds Eye, Findus, and Iglo. With a strong presence in Western and Northern Europe, Nomad Foods leverages its extensive distribution network to serve retail and foodservice channels, capitalizing on consumer demand for convenient, high-quality frozen food options. The company’s market position is reinforced by its focus on innovation, sustainability, and operational efficiency, allowing it to maintain competitive pricing and brand loyalty. In a sector characterized by steady demand but intense competition, Nomad Foods differentiates itself through product diversification, strategic acquisitions, and a commitment to reducing its environmental footprint. Its vertically integrated supply chain further enhances cost control and scalability, positioning it as a resilient player in the frozen food industry.

Revenue Profitability And Efficiency

Nomad Foods reported revenue of €3.1 billion for FY 2024, with net income of €227.1 million, reflecting a net margin of approximately 7.3%. The company generated €435.4 million in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures totaled €80.3 million, indicating disciplined reinvestment in operations. These metrics underscore Nomad Foods’ ability to balance growth with profitability, supported by efficient cost management and scalable production processes.

Earnings Power And Capital Efficiency

Diluted EPS stood at €1.39, highlighting the company’s earnings power amid a competitive market. Nomad Foods’ capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. The company’s focus on optimizing working capital and leveraging its asset base contributes to sustained profitability, even in a challenging inflationary environment.

Balance Sheet And Financial Health

Nomad Foods maintains a solid balance sheet, with €403 million in cash and equivalents against total debt of €2.18 billion. The debt level reflects strategic leverage to support growth initiatives, including acquisitions and capacity expansion. The company’s liquidity position and consistent cash flow generation provide flexibility to meet obligations while pursuing opportunistic investments.

Growth Trends And Dividend Policy

Nomad Foods has demonstrated steady revenue growth, driven by product innovation and geographic expansion. The company pays a dividend of €0.64 per share, signaling confidence in its cash flow stability and commitment to shareholder returns. Future growth is expected to be supported by organic initiatives and targeted M&A, aligning with consumer trends toward convenience and sustainability.

Valuation And Market Expectations

The market values Nomad Foods based on its stable cash flows and defensive industry positioning. Trading multiples reflect expectations of moderate growth, with investors weighing the company’s ability to navigate cost pressures and maintain margins. The frozen food sector’s resilience during economic downturns provides a valuation floor, while upside potential hinges on execution of growth strategies.

Strategic Advantages And Outlook

Nomad Foods benefits from its strong brand portfolio, operational scale, and focus on sustainability, which aligns with evolving consumer preferences. The company’s outlook remains positive, supported by its ability to adapt to market trends and leverage its distribution network. Challenges include inflationary pressures and competitive intensity, but Nomad Foods is well-positioned to sustain its market leadership through innovation and cost discipline.

Sources

Company filings, investor presentations

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