investorscraft@gmail.com

Intrinsic ValuePUMA Se (PUM.SW)

Previous CloseCHF21.88
Intrinsic Value
Upside potential
Previous Close
CHF21.88

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. The company’s revenue model hinges on 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-driven sportswear and fashion-forward lifestyle products, catering to both professional athletes and casual consumers. The company competes in a highly fragmented industry dominated by giants like Nike and Adidas, yet maintains a distinct identity through collaborations with celebrities and sports personalities, as well as sponsorships in football, motorsports, and other high-profile events. Its strategic emphasis on digital transformation and sustainability further enhances its market positioning, appealing to younger, eco-conscious demographics. With a strong presence in Europe, the Americas, and Asia-Pacific, PUMA leverages regional trends to drive growth while navigating competitive pressures and shifting consumer preferences.

Revenue Profitability And Efficiency

PUMA reported revenue of CHF 8.82 billion for the period, reflecting its broad market reach and diversified product portfolio. Net income stood at CHF 281.6 million, with diluted EPS of CHF 1.89, indicating steady profitability. Operating cash flow of CHF 694.8 million underscores efficient working capital management, though capital expenditures of CHF 263 million highlight ongoing investments in retail expansion and digital infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its strong brand equity and global distribution network, translating into consistent cash generation. Capital efficiency is evident in its ability to maintain profitability while reinvesting in growth initiatives, though higher debt levels (CHF 1.72 billion) suggest leveraged expansion strategies. Licensing deals and partnerships further augment margins without significant capital outlays.

Balance Sheet And Financial Health

PUMA’s balance sheet shows CHF 368.2 million in cash and equivalents, providing liquidity against total debt of CHF 1.72 billion. The debt level, while substantial, is manageable given the company’s cash flow generation and market position. The current financial structure supports operational flexibility, though investors should monitor leverage ratios amid macroeconomic uncertainties.

Growth Trends And Dividend Policy

Revenue growth has been driven by e-commerce expansion and regional market penetration, particularly in Asia-Pacific. The dividend payout of CHF 0.57 per share reflects a balanced approach to returning capital to shareholders while funding growth. Future trends may hinge on consumer demand for athleisure and sustainability-focused products, as well as competitive dynamics in key markets.

Valuation And Market Expectations

With a market cap of CHF 9.52 billion and a beta of 0.89, PUMA is valued as a stable yet growth-oriented player in the apparel sector. The valuation reflects expectations of mid-single-digit revenue growth and margin expansion, though investor sentiment may be tempered by broader economic conditions affecting discretionary spending.

Strategic Advantages And Outlook

PUMA’s strategic advantages include its strong brand recognition, diversified product mix, and agile supply chain. The outlook remains positive, supported by digital transformation and sustainability initiatives, though challenges like inflationary pressures and supply chain disruptions could impact near-term performance. Long-term growth will likely depend on innovation and market share gains in underpenetrated regions.

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