investorscraft@gmail.com

Intrinsic ValueTFF Group (TFF.PA)

Previous Close16.95
Intrinsic Value
Upside potential
Previous Close
16.95

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

TFF Group operates in the packaging and containers industry, specializing in high-quality barrels, staves, and cooperage products for the aging of wines, spirits, and alcohols. The company serves a global clientele, including premium wine, whisky, and bourbon producers, leveraging its century-old expertise in wood craftsmanship. Its product portfolio extends to stainless steel containers and oenological solutions, catering to evolving industry demands for precision and sustainability. TFF Group maintains a strong market position in Europe, particularly in France, while expanding its footprint in Australasia and the United States. The company’s reputation for artisanal quality and technical innovation allows it to command premium pricing in niche markets. Its vertically integrated operations—from raw material sourcing to finished products—enhance cost control and supply chain resilience, reinforcing its competitive edge in a sector where tradition and craftsmanship are highly valued.

Revenue Profitability And Efficiency

TFF Group reported revenue of €486.6 million for FY 2024, with net income of €56.4 million, reflecting a net margin of approximately 11.6%. The diluted EPS stood at €2.6, indicating solid profitability. Operating cash flow was €3.5 million, though capital expenditures of €-59.3 million suggest significant reinvestment in production capacity or technology. The company’s ability to maintain profitability amid high capex underscores operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent net income and EPS growth, supported by its premium product positioning. However, the modest operating cash flow relative to net income highlights working capital intensity or timing differences. Capital efficiency metrics would benefit from further disclosure, but the balance between reinvestment and profitability suggests disciplined capital allocation.

Balance Sheet And Financial Health

TFF Group’s balance sheet shows €92.9 million in cash and equivalents against total debt of €359.5 million, indicating a leveraged but manageable position. The debt level reflects strategic investments, possibly in capacity expansion or acquisitions. Liquidity appears adequate, with cash reserves covering near-term obligations, though interest coverage and debt maturity profiles would provide deeper insights into financial flexibility.

Growth Trends And Dividend Policy

The company’s growth is tied to global demand for premium aging solutions, with expansion into new markets like the U.S. and Australasia. A dividend of €0.6 per share signals a commitment to shareholder returns, though the payout ratio remains conservative, preserving capital for growth initiatives. Revenue trends should be monitored for organic growth versus price/mix effects.

Valuation And Market Expectations

With a market cap of €535.4 million and a beta of 0.465, TFF Group is perceived as a stable, low-volatility investment. The valuation multiples (e.g., P/E) would depend on forward earnings expectations, but the niche market positioning and premium branding likely justify a premium. Investor sentiment may hinge on international expansion and margin sustainability.

Strategic Advantages And Outlook

TFF Group’s strategic advantages lie in its heritage, technical expertise, and global distribution network. The outlook is positive, driven by premiumization trends in spirits and wine, though macroeconomic risks and raw material cost volatility could pose challenges. Continued innovation in sustainable packaging and diversification into adjacent markets could further solidify its industry leadership.

Sources

Company filings, Euronext Paris disclosures

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