investorscraft@gmail.com

Intrinsic ValuePluxee N.V. (PLX.PA)

Previous Close11.17
Intrinsic Value
Upside potential
Previous Close
11.17

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

Pluxee N.V. operates in the specialty business services sector, providing comprehensive employee benefits and engagement solutions across France, Latin America, and Continental Europe. The company’s core revenue model is built on distributing meal, food, gift, mobility, and wellness benefits through prepaid cards, digital platforms, and paper vouchers. Its diversified product portfolio includes mental and physical well-being services, hybrid work solutions, and public benefits, catering to a broad client base seeking flexible and scalable employee incentive programs. Pluxee holds a strong market position as a spin-off from Sodexo, leveraging its established infrastructure and brand recognition to expand its digital-first offerings. The company competes in a fragmented but growing market, where demand for employee engagement tools is rising due to hybrid work trends and corporate wellness initiatives. Its ability to integrate multiple benefit categories into a unified platform provides a competitive edge, particularly in Europe where regulatory support for meal vouchers and similar benefits remains robust. Pluxee’s recent rebranding reflects its strategic shift toward a more tech-driven, scalable approach to employee benefits, positioning it as a modern alternative to traditional providers.

Revenue Profitability And Efficiency

Pluxee reported revenue of €1.21 billion for FY 2024, with net income of €133 million, translating to a diluted EPS of €0.90. The company demonstrated solid operating cash flow of €438 million, supported by efficient working capital management. Capital expenditures of €116 million indicate ongoing investments in digital infrastructure, aligning with its tech-enabled growth strategy. Margins appear stable, though further segmentation would clarify profitability by region or product line.

Earnings Power And Capital Efficiency

Pluxee’s operating cash flow of €438 million underscores its ability to convert revenue into cash efficiently. With €1.42 billion in cash and equivalents against €1.18 billion in total debt, the company maintains a balanced liquidity position. The moderate capex suggests disciplined reinvestment, though ROIC metrics would provide deeper insight into capital allocation effectiveness.

Balance Sheet And Financial Health

The balance sheet reflects a robust liquidity position, with cash and equivalents covering total debt. A debt-to-equity ratio cannot be derived without shareholder equity data, but the net cash position suggests manageable leverage. The spin-off legacy may entail transitional liabilities, but Pluxee’s standalone financials indicate resilience.

Growth Trends And Dividend Policy

Pluxee’s growth is likely tied to digital adoption and geographic expansion, though specific organic growth rates are undisclosed. A dividend of €0.35 per share signals a shareholder-friendly policy, with a payout ratio of approximately 39% based on net income. Future dividend sustainability will depend on cash flow stability and reinvestment needs.

Valuation And Market Expectations

At a market cap of €2.87 billion, Pluxee trades at ~2.4x revenue and ~21.6x net income, reflecting investor confidence in its niche market positioning. The beta of 1.14 suggests moderate volatility relative to the broader market, typical for industrials with stable cash flows.

Strategic Advantages And Outlook

Pluxee’s spin-off from Sodexo provides operational independence while retaining legacy client relationships. Its focus on digital solutions aligns with secular trends in flexible benefits, though competition from fintech entrants could pressure margins. The outlook hinges on execution in scaling its platform and penetrating new markets, particularly outside Europe.

Sources

Company description, financials, and market data sourced from publicly disclosed ticker information and corporate filings.

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