investorscraft@gmail.com

Intrinsic ValueL'Oréal S.A. (OR.SW)

Previous CloseCHF285.00
Intrinsic Value
Upside potential
Previous Close
CHF285.00

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

L'Oréal S.A. is a global leader in the cosmetics and personal care industry, operating across four key divisions: Consumer Products, L'Oréal Luxe, Professional Products, and Active Cosmetics. The company’s diversified portfolio includes premium and mass-market brands such as Lancôme, Maybelline, Kiehl’s, and La Roche-Posay, catering to a broad demographic through multiple distribution channels, including e-commerce, salons, and retail stores. L'Oréal’s strong market position is reinforced by its innovation-driven approach, extensive R&D investments, and strategic acquisitions, allowing it to maintain dominance in both mature and emerging markets. The company’s ability to adapt to shifting consumer preferences, such as the growing demand for clean beauty and dermatological skincare, further solidifies its competitive edge. With a presence in over 150 countries, L'Oréal leverages its global scale while tailoring products to regional tastes, ensuring sustained relevance across diverse markets. Its vertically integrated supply chain and digital transformation initiatives enhance operational efficiency, supporting long-term profitability and market leadership.

Revenue Profitability And Efficiency

L'Oréal reported revenue of CHF 43.5 billion in FY 2024, reflecting steady growth driven by premiumization and e-commerce expansion. Net income stood at CHF 6.41 billion, with a diluted EPS of CHF 11.93, underscoring strong profitability. Operating cash flow of CHF 8.29 billion highlights efficient working capital management, while capital expenditures of CHF -1.64 billion indicate disciplined reinvestment in innovation and infrastructure.

Earnings Power And Capital Efficiency

The company’s robust earnings power is evident in its consistent net income growth and high operating cash flow conversion. L'Oréal’s capital efficiency is supported by its ability to generate significant free cash flow, enabling strategic investments in R&D and acquisitions without compromising financial stability. Its diversified revenue streams mitigate sector-specific risks, ensuring resilient earnings across economic cycles.

Balance Sheet And Financial Health

L'Oréal maintains a solid balance sheet with CHF 4.05 billion in cash and equivalents and total debt of CHF 8.5 billion, reflecting prudent leverage management. The company’s strong liquidity position and investment-grade credit rating provide flexibility for growth initiatives and shareholder returns, while its low beta of 0.866 indicates relative stability compared to broader market volatility.

Growth Trends And Dividend Policy

L'Oréal has demonstrated consistent revenue and earnings growth, driven by premium brand performance and emerging market penetration. The company’s dividend policy is shareholder-friendly, with a dividend per share of CHF 6.54, supported by stable cash flows. Strategic focus on digital transformation and sustainability initiatives positions L'Oréal for long-term growth in a rapidly evolving industry.

Valuation And Market Expectations

With a market capitalization of CHF 188 billion, L'Oréal trades at a premium valuation, reflecting its market leadership and growth prospects. Investors anticipate sustained outperformance, driven by innovation, brand strength, and global expansion. The company’s ability to navigate inflationary pressures and supply chain disruptions will be critical to maintaining its valuation multiples.

Strategic Advantages And Outlook

L'Oréal’s strategic advantages include its unparalleled brand portfolio, global distribution network, and commitment to sustainability. The company is well-positioned to capitalize on trends like clean beauty and personalized skincare. While macroeconomic headwinds pose challenges, L'Oréal’s resilient business model and innovation pipeline support a positive long-term outlook, with continued growth expected in both developed and emerging markets.

Sources

Company filings, investor presentations, 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