investorscraft@gmail.com

Intrinsic ValuePUMA Se (PUM.DE)

Previous Close21.64
Intrinsic Value
Upside potential
Previous Close
21.64

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

PUMA SE operates as a global leader in the athletic and lifestyle footwear, apparel, and accessories market, serving men, women, and children across diverse regions including Europe, the Americas, and Asia Pacific. The company’s revenue model is driven by direct sales through owned retail stores, e-commerce platforms, and wholesale distribution, complemented by licensing agreements for specialized products like watches and gaming accessories. PUMA’s brand strength lies in its dual focus on performance sports—such as football, running, and golf—and sport-inspired lifestyle segments, positioning it uniquely against competitors like Nike and Adidas. Its Cobra Golf brand further diversifies its portfolio, catering to niche athletic markets. The company’s strategic emphasis on digital transformation and sustainability initiatives enhances its competitive edge in a rapidly evolving consumer landscape.

Revenue Profitability And Efficiency

PUMA reported revenue of €8.82 billion in FY 2024, with net income of €281.6 million, reflecting a net margin of approximately 3.2%. Operating cash flow stood at €694.8 million, indicating robust cash generation, while capital expenditures of €263 million suggest disciplined reinvestment. The company’s ability to maintain profitability amid inflationary pressures and supply chain disruptions underscores its operational resilience.

Earnings Power And Capital Efficiency

Diluted EPS of €1.89 demonstrates PUMA’s earnings capacity, supported by efficient capital allocation. The company’s focus on high-growth categories like e-commerce and direct-to-consumer sales has improved return on invested capital, though its debt-to-equity ratio warrants monitoring given total debt of €1.72 billion against cash reserves of €368.2 million.

Balance Sheet And Financial Health

PUMA’s balance sheet shows liquidity with €368.2 million in cash and equivalents, but its financial leverage is notable, with total debt at €1.72 billion. The company’s ability to service debt is supported by strong operating cash flows, though its net debt position could limit flexibility in volatile markets.

Growth Trends And Dividend Policy

PUMA has demonstrated consistent revenue growth, driven by expansion in emerging markets and digital channels. The company’s dividend policy, with a payout of €0.61 per share, reflects a balanced approach to returning capital to shareholders while funding growth initiatives. Future growth may hinge on scaling high-margin segments like direct-to-consumer and lifestyle products.

Valuation And Market Expectations

With a market cap of €3.28 billion and a beta of 0.89, PUMA is viewed as a moderately defensive play in the consumer cyclical sector. Current valuation multiples suggest market expectations are aligned with mid-single-digit earnings growth, factoring in macroeconomic headwinds and competitive pressures.

Strategic Advantages And Outlook

PUMA’s strategic advantages include its strong brand equity, diversified product portfolio, and focus on sustainability. The outlook remains cautiously optimistic, with growth levers in digital transformation and emerging markets offsetting near-term challenges. Execution on margin expansion and debt management will be critical to sustaining long-term shareholder value.

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