investorscraft@gmail.com

Intrinsic ValueTarkett S.A. (TKTT.PA)

Previous Close17.00
Intrinsic Value
Upside potential
Previous Close
17.00

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

Tarkett S.A. is a global leader in flooring and sports surface solutions, operating in the industrials sector with a focus on construction. The company serves diverse markets, including residential, commercial, healthcare, education, and sports, offering a broad portfolio of products such as vinyl, laminate, wood, carpet, linoleum, and artificial turf. Its vertically integrated model combines manufacturing, distribution, and installation services, ensuring quality control and customer proximity. Tarkett differentiates itself through sustainability initiatives, including circular economy practices like recycling used flooring materials. The company holds a strong position in Europe and North America, competing with multinational peers by leveraging its heritage, innovation capabilities, and localized service networks. Despite cyclical exposure to construction activity, Tarkett maintains resilience through diversified end markets and a reputation for durable, design-forward solutions.

Revenue Profitability And Efficiency

Tarkett reported revenue of €3.33 billion in the latest fiscal year, reflecting its scale in the flooring industry. However, the company posted a net loss of €62.6 million, with diluted EPS of -€0.95, indicating margin pressures from input costs or restructuring. Operating cash flow of €287.2 million suggests decent operational liquidity, though capital expenditures of €96 million highlight ongoing investments in capacity or sustainability initiatives.

Earnings Power And Capital Efficiency

The negative net income raises concerns about Tarkett’s near-term earnings power, likely impacted by macroeconomic headwinds or pricing challenges. Free cash flow (operating cash flow minus capex) of €191.2 million demonstrates an ability to self-fund, but profitability metrics need improvement to ensure sustainable returns on its €790.3 million debt load and equity base.

Balance Sheet And Financial Health

Tarkett’s balance sheet shows €352.4 million in cash against total debt of €790.3 million, indicating moderate leverage. The absence of dividends aligns with prioritizing financial flexibility. Liquidity appears manageable, but sustained losses could strain covenants or refinancing prospects if not reversed.

Growth Trends And Dividend Policy

Growth is tied to construction activity and renovation demand, with sustainability trends potentially driving long-term adoption of Tarkett’s eco-friendly products. The company currently suspends dividends (€0 DPS) to conserve capital, reflecting a focus on stabilizing profitability before shareholder returns.

Valuation And Market Expectations

With a market cap of €1.11 billion and a beta of 0.89, Tarkett trades at a discount to industrials peers, likely pricing in its recent losses. Investors may await margin recovery or clearer signs of cyclical rebound in its end markets.

Strategic Advantages And Outlook

Tarkett’s strengths include its global footprint, product diversity, and sustainability leadership, but macroeconomic uncertainty and competitive pricing remain risks. Successful execution on cost optimization and innovation could restore profitability, positioning the company for cyclical upturns in construction spending.

Sources

Company filings, Euronext Paris disclosures

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