investorscraft@gmail.com

Intrinsic ValueRexel S.A. (RXL.PA)

Previous Close35.54
Intrinsic Value
Upside potential
Previous Close
35.54

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

Rexel S.A. is a global leader in the distribution of electrical products and services, catering to residential, commercial, and industrial energy markets. The company operates through a vast network of approximately 1,900 branches across 24 countries, offering a comprehensive portfolio that includes smart home solutions, climate control products, fire safety systems, and electric vehicle charging infrastructure. Rexel’s revenue model is built on technical supply, automation, and energy management services, supporting construction, renovation, and industrial maintenance. Positioned in the competitive technology distributors sector, Rexel differentiates itself through its extensive geographic footprint and diversified product range, which spans from basic electrical components to advanced IoT-enabled devices. The company’s focus on energy efficiency and digital transformation aligns with global trends toward sustainability and smart infrastructure, reinforcing its market relevance. Rexel’s strong relationships with manufacturers and end-users, combined with its logistical expertise, allow it to serve as a critical intermediary in the electrical supply chain.

Revenue Profitability And Efficiency

Rexel reported revenue of EUR 19.29 billion for the fiscal year, with net income of EUR 339.1 million, reflecting a net margin of approximately 1.8%. The company generated EUR 876.9 million in operating cash flow, demonstrating solid cash conversion despite capital expenditures of EUR 132.1 million. These figures indicate efficient working capital management, though margins remain modest for the distribution sector.

Earnings Power And Capital Efficiency

Diluted EPS stood at EUR 1.15, supported by stable demand across its end markets. The company’s capital efficiency is underscored by its ability to maintain profitability while investing in growth initiatives, including digital platforms and sustainability-focused solutions. However, its beta of 1.256 suggests higher volatility compared to the broader market, reflecting sector-specific risks.

Balance Sheet And Financial Health

Rexel’s balance sheet shows EUR 883.3 million in cash and equivalents against total debt of EUR 4.73 billion, indicating moderate leverage. The company’s liquidity position appears manageable, with operating cash flow covering interest obligations and supporting its dividend policy. Continued focus on deleveraging could further strengthen financial flexibility.

Growth Trends And Dividend Policy

Rexel’s growth is driven by secular trends in electrification, renewable energy, and smart infrastructure. The company pays a dividend of EUR 1.2 per share, offering a yield that aligns with industry peers. Future expansion may hinge on strategic acquisitions and technological integration to enhance its service offerings.

Valuation And Market Expectations

With a market capitalization of EUR 7.28 billion, Rexel trades at a valuation reflective of its steady but low-margin business model. Investors likely price in expectations of gradual top-line growth and margin improvement, though competitive pressures and macroeconomic conditions remain key watchpoints.

Strategic Advantages And Outlook

Rexel’s strengths lie in its global scale, diversified product mix, and alignment with energy transition trends. The company is well-positioned to benefit from increasing demand for energy-efficient solutions, though execution risks and supply chain dynamics could impact performance. Long-term prospects appear favorable, provided it maintains operational discipline and adapts to evolving customer needs.

Sources

Company filings, market data

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