investorscraft@gmail.com

Intrinsic ValueSTEF S.a. (STF.PA)

Previous Close125.20
Intrinsic Value
Upside potential
Previous Close
125.20

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

STEF SA is a leading European provider of temperature-controlled logistics and transport services, specializing in the agri-food sector. The company operates a vertically integrated model, offering road transport, warehousing, and co-packing solutions for fresh, frozen, and thermosensitive products. Its core clients include food manufacturers, retailers, and out-of-home foodservice providers, ensuring stable demand across economic cycles. STEF has established a strong presence in France, Italy, Spain, and other Western European markets, leveraging its extensive cold-chain infrastructure to maintain product integrity. The company also operates maritime passenger and freight services between Marseille and Corsica, diversifying its revenue streams. STEF’s market position is reinforced by its long-standing relationships with key industry players and its ability to handle complex logistics requirements. The agri-food logistics sector is highly regulated, requiring stringent compliance with food safety standards, which acts as a barrier to entry for competitors. STEF’s focus on sustainability and efficiency in cold-chain logistics further strengthens its competitive edge in a market increasingly driven by environmental considerations.

Revenue Profitability And Efficiency

STEF reported revenue of EUR 4.80 billion for the latest fiscal year, reflecting its scale in the temperature-controlled logistics sector. Net income stood at EUR 157.2 million, translating to a diluted EPS of EUR 12.46. The company generated EUR 397.3 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of EUR 351.2 million indicate ongoing investments in fleet and infrastructure to support growth and operational efficiency.

Earnings Power And Capital Efficiency

STEF’s earnings power is underpinned by its recurring revenue model, driven by long-term contracts with agri-food clients. The company’s capital efficiency is evident in its ability to maintain profitability while investing heavily in cold-chain infrastructure. Operating cash flow covers capital expenditures, suggesting sustainable reinvestment without excessive reliance on external financing.

Balance Sheet And Financial Health

STEF’s balance sheet shows EUR 85.1 million in cash and equivalents against total debt of EUR 1.43 billion, indicating a leveraged but manageable position. The company’s debt is likely tied to its capital-intensive operations, with assets supporting its logistics network. The balance sheet structure aligns with industry norms for integrated logistics providers.

Growth Trends And Dividend Policy

STEF’s growth is tied to the expansion of the agri-food sector and increasing demand for temperature-controlled logistics. The company pays a dividend of EUR 4.15 per share, reflecting a commitment to shareholder returns while retaining sufficient cash for reinvestment. Future growth may hinge on geographic expansion and technological advancements in cold-chain logistics.

Valuation And Market Expectations

With a market capitalization of EUR 1.56 billion, STEF trades at a valuation reflective of its stable, asset-heavy business model. The beta of 0.857 suggests lower volatility compared to the broader market, aligning with its defensive industry positioning. Investors likely value STEF for its steady cash flows and essential service offerings.

Strategic Advantages And Outlook

STEF’s strategic advantages include its specialized cold-chain expertise, extensive European network, and long-term client relationships. The outlook remains positive, supported by secular trends in food safety and logistics efficiency. However, the company faces risks from fuel price volatility and regulatory changes in the transport sector. Continued focus on sustainability and operational efficiency will be key to maintaining its market leadership.

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