investorscraft@gmail.com

Intrinsic ValueRémy Cointreau S.A. (RCO.PA)

Previous Close40.08
Intrinsic Value
Upside potential
Previous Close
40.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Rémy Cointreau SA is a leading global producer and distributor of premium spirits and liqueurs, operating in the high-end segment of the beverages industry. The company's portfolio includes iconic brands such as Rémy Martin cognac, Cointreau liqueur, and Bruichladdich single malt whisky, catering to discerning consumers seeking luxury and craftsmanship. Its revenue is driven by a mix of direct sales and partnerships, with a strong presence in key markets like Europe, the Americas, and Asia. Rémy Cointreau differentiates itself through heritage, terroir-driven production, and a focus on premiumization, positioning it as a key player in the luxury spirits sector. The company's strategic emphasis on high-margin products and controlled distribution enhances its pricing power and brand equity. Its diversified brand portfolio mitigates regional demand fluctuations, while its focus on sustainability and innovation supports long-term growth in evolving consumer preferences.

Revenue Profitability And Efficiency

Rémy Cointreau reported revenue of €1.19 billion for FY 2024, with net income of €184.8 million, reflecting a net margin of approximately 15.5%. The company's diluted EPS stood at €3.64, demonstrating solid earnings generation. Operating cash flow was €94.6 million, though capital expenditures of €80.9 million indicate ongoing investments in production and brand development. The balance between profitability and reinvestment underscores its focus on sustainable growth.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its premium brand positioning, which commands higher margins. With a market capitalization of €2.4 billion and a beta of 0.65, Rémy Cointreau exhibits lower volatility relative to the broader market. Its capital efficiency is evident in its ability to maintain profitability while navigating inflationary pressures and supply chain challenges in the spirits industry.

Balance Sheet And Financial Health

Rémy Cointreau's balance sheet shows €93 million in cash and equivalents against total debt of €742.8 million, indicating a leveraged but manageable financial structure. The company's liquidity position is adequate, with operating cash flow covering interest obligations. Its debt levels reflect strategic investments in brand equity and global expansion, aligning with its long-term growth objectives.

Growth Trends And Dividend Policy

The company has demonstrated resilience in premium spirits, with growth driven by strong demand in Asia and the Americas. A dividend of €2 per share reflects a commitment to shareholder returns, supported by stable cash flows. Future growth may hinge on premiumization trends and expansion in emerging markets, though macroeconomic headwinds could temper near-term performance.

Valuation And Market Expectations

At a market cap of €2.4 billion, Rémy Cointreau trades at a premium, reflecting its luxury positioning and growth potential. Investors likely price in sustained demand for high-end spirits, though valuation multiples depend on execution in key markets and margin preservation amid cost pressures.

Strategic Advantages And Outlook

Rémy Cointreau's strategic advantages lie in its storied brands, premiumization focus, and global distribution. The outlook remains positive, supported by luxury consumption trends, though geopolitical and economic uncertainties pose risks. Continued innovation and market expansion will be critical to maintaining its competitive edge.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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