investorscraft@gmail.com

Intrinsic ValueTesco PLC (TCO0.DE)

Previous Close4.88
Intrinsic Value
Upside potential
Previous Close
4.88

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

Tesco PLC is a leading multinational retailer operating primarily in the grocery sector, with a strong presence in the UK, Ireland, and Central Europe. The company generates revenue through its extensive network of supermarkets, convenience stores, and online platforms, offering a wide range of food, household, and general merchandise products. Tesco also operates a retail banking division, providing financial services that complement its core retail operations. As the largest supermarket chain in the UK by market share, Tesco competes with other major players like Sainsbury's, Asda, and discount retailers such as Aldi and Lidl. Its diversified revenue streams, including private-label products and loyalty programs, enhance customer retention and profitability. The company’s strategic focus on cost efficiency, digital transformation, and sustainable sourcing reinforces its competitive edge in the highly competitive grocery market. Tesco’s scale, supply chain expertise, and omnichannel capabilities position it as a resilient player in the consumer defensive sector.

Revenue Profitability And Efficiency

Tesco reported revenue of €69.9 billion for the fiscal year ending February 2025, with net income of €1.63 billion, reflecting a steady performance in a challenging retail environment. The company’s diluted EPS stood at €0.24, supported by efficient cost management and operational improvements. Operating cash flow was robust at €2.92 billion, though capital expenditures of €1.25 billion indicate ongoing investments in store upgrades and digital infrastructure.

Earnings Power And Capital Efficiency

Tesco’s earnings power is underpinned by its dominant market position and diversified revenue streams, including high-margin private-label products. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels. However, total debt of €14.67 billion suggests a leveraged balance sheet, though this is mitigated by strong cash reserves of €2.23 billion.

Balance Sheet And Financial Health

Tesco’s balance sheet shows a solid liquidity position with €2.23 billion in cash and equivalents, providing flexibility for operational needs and debt servicing. Total debt of €14.67 billion reflects the company’s leveraged capital structure, but its strong cash flow generation and market position help maintain financial stability. The company’s ability to manage its debt obligations while funding growth initiatives remains a key focus.

Growth Trends And Dividend Policy

Tesco’s growth is driven by its omnichannel strategy, with increasing emphasis on e-commerce and convenience formats. The company declared a dividend of €0.16 per share, signaling confidence in its cash flow sustainability. While the grocery sector faces margin pressures, Tesco’s scale and efficiency initiatives support steady growth and shareholder returns.

Valuation And Market Expectations

With a market capitalization of €30.5 billion and a beta of 0.597, Tesco is viewed as a relatively stable investment within the consumer defensive sector. The stock’s valuation reflects its defensive characteristics, though competitive pressures and macroeconomic uncertainties may influence future performance. Investors likely expect moderate growth, supported by Tesco’s market leadership and operational resilience.

Strategic Advantages And Outlook

Tesco’s strategic advantages include its extensive store network, strong brand equity, and investments in digital transformation. The company’s focus on cost efficiency, sustainability, and customer loyalty programs positions it well for long-term growth. While challenges such as inflation and competition persist, Tesco’s diversified operations and financial strength provide a solid foundation for navigating market dynamics.

Sources

Company filings, market data

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