investorscraft@gmail.com

Intrinsic ValueReckitt Benckiser Group plc (RB.SW)

Previous CloseCHF78.14
Intrinsic Value
Upside potential
Previous Close
CHF78.14

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

Reckitt Benckiser Group plc operates as a global leader in health, hygiene, and nutrition products, serving consumers across the UK, US, China, India, and other international markets. The company’s diversified portfolio spans well-known brands such as Dettol, Durex, Gaviscon, and Mucinex, which cater to essential needs in disinfection, personal care, digestive health, and respiratory wellness. Its revenue model is anchored in brand loyalty and repeat purchases, supported by innovation in product formulations and targeted marketing. Reckitt Benckiser competes in the consumer defensive sector, where its scale and distribution network provide a competitive edge against rivals like Procter & Gamble and Unilever. The company’s strategic focus on high-growth categories, such as infant nutrition and over-the-counter health products, strengthens its market positioning. Additionally, its presence in emerging markets offers long-term growth potential, balancing mature market stability with expansion opportunities. The firm’s ability to adapt to consumer trends, such as plant-based cleaning solutions and probiotics, underscores its resilience in a dynamic industry.

Revenue Profitability And Efficiency

In FY 2023, Reckitt Benckiser reported revenue of £14.61 billion, reflecting steady demand for its essential products. Net income stood at £1.64 billion, with diluted EPS of £2.29, indicating moderate profitability. Operating cash flow was robust at £2.64 billion, though capital expenditures of £449 million suggest ongoing investments in production and innovation. The company’s ability to generate cash underscores operational efficiency despite inflationary pressures.

Earnings Power And Capital Efficiency

Reckitt Benckiser’s earnings power is supported by its strong brand equity and global footprint. The firm’s operating cash flow covers its dividend obligations comfortably, with a disciplined approach to capital allocation. However, its net income margin of approximately 11.2% suggests room for improvement in cost management, particularly given rising input costs and competitive pricing pressures in key markets.

Balance Sheet And Financial Health

The company’s balance sheet shows £1.16 billion in cash and equivalents against total debt of £8.54 billion, indicating a leveraged but manageable position. The debt level is typical for a consumer staples firm with stable cash flows, though interest coverage remains a focus area. Reckitt Benckiser’s liquidity appears sufficient to meet near-term obligations while funding growth initiatives.

Growth Trends And Dividend Policy

Reckitt Benckiser’s growth is driven by innovation in health and hygiene categories, particularly in emerging markets. The company paid a dividend of £2.18 per share in FY 2023, reflecting a commitment to shareholder returns. While revenue growth has been modest, strategic acquisitions and product launches could enhance future performance, provided macroeconomic conditions remain supportive.

Valuation And Market Expectations

With a market capitalization of approximately £54.75 billion, Reckitt Benckiser trades at a premium reflective of its defensive sector positioning and brand strength. The low beta of 0.071 suggests minimal volatility relative to the market, appealing to risk-averse investors. Market expectations likely hinge on the company’s ability to sustain margins and expand in high-growth segments.

Strategic Advantages And Outlook

Reckitt Benckiser’s strategic advantages include its diversified brand portfolio, global distribution network, and focus on essential consumer needs. The outlook remains cautiously optimistic, with potential headwinds from inflation and supply chain disruptions. However, its emphasis on innovation and emerging markets positions it well for long-term resilience, assuming effective execution of growth strategies.

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