investorscraft@gmail.com

Intrinsic ValueCompagnie de Saint-Gobain S.A. (SGO.PA)

Previous Close83.22
Intrinsic Value
Upside potential
Previous Close
83.22

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

Compagnie de Saint-Gobain S.A. is a global leader in the construction and industrial materials sector, operating across five key segments: High Performance Solutions, Northern Europe, Southern Europe - Middle East & Africa, Americas, and Asia-Pacific. The company specializes in designing, manufacturing, and distributing a diverse portfolio of materials and solutions aimed at enhancing wellbeing, including glazing, insulation, plaster-based products, and high-performance materials. Its well-established brands, such as Saint-Gobain, Isover, and Weber, underscore its strong market presence and reputation for quality. Saint-Gobain serves a broad range of applications, from residential and commercial construction to automotive and industrial markets, positioning it as a vertically integrated provider with significant economies of scale. The company’s geographic diversification mitigates regional risks while allowing it to capitalize on growth in emerging markets. Its focus on sustainable and innovative solutions, such as energy-efficient building materials, aligns with global trends toward green construction, reinforcing its competitive edge. With a history dating back to 1665, Saint-Gobain combines deep industry expertise with modern technological advancements to maintain its leadership in a highly fragmented and competitive sector.

Revenue Profitability And Efficiency

Saint-Gobain reported revenue of €46.57 billion for the fiscal year, reflecting its extensive global operations. Net income stood at €2.84 billion, translating to a diluted EPS of €5.64, indicating robust profitability. The company generated €5.57 billion in operating cash flow, demonstrating strong operational efficiency. Capital expenditures of €2.08 billion highlight ongoing investments in capacity and innovation, supporting long-term growth.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to sustain profitability across diverse markets. Its capital efficiency is supported by a disciplined approach to investments, with operating cash flow comfortably covering capital expenditures. The diluted EPS of €5.64 underscores effective allocation of resources, while its broad product portfolio ensures diversified revenue streams.

Balance Sheet And Financial Health

Saint-Gobain maintains a solid balance sheet with €8.46 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of €17.84 billion is manageable given its strong cash flow generation and market position. The company’s financial health is further reinforced by its ability to fund growth while maintaining flexibility for shareholder returns.

Growth Trends And Dividend Policy

Saint-Gobain has demonstrated consistent growth, driven by geographic expansion and product innovation. The company’s dividend policy is shareholder-friendly, with a dividend per share of €2.1, reflecting its commitment to returning capital. Future growth is expected to be supported by trends in sustainable construction and urbanization, particularly in emerging markets.

Valuation And Market Expectations

With a market capitalization of approximately €48.5 billion and a beta of 1.249, Saint-Gobain is viewed as a stable yet growth-oriented investment. The market expects continued performance driven by its leadership in sustainable construction materials and strategic acquisitions. Valuation metrics suggest confidence in its ability to maintain profitability and market share.

Strategic Advantages And Outlook

Saint-Gobain’s strategic advantages include its diversified product portfolio, strong brand equity, and global footprint. The company is well-positioned to benefit from increasing demand for energy-efficient and sustainable building solutions. Its outlook remains positive, supported by innovation, operational efficiency, and a focus on high-growth markets. Long-term success will hinge on its ability to adapt to evolving industry trends and regulatory environments.

Sources

Company filings, investor presentations, 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