investorscraft@gmail.com

Intrinsic ValueTesco PLC (TSCO.L)

Previous Close£425.20
Intrinsic Value
Upside potential
Previous Close
£425.20

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 grocery and general merchandise retailer, operating primarily in the UK and Ireland, with additional presence in Central Europe. The company’s core revenue model is built on a diversified retail and wholesale business, supplemented by financial services through Tesco Bank. Its extensive network of approximately 4,752 stores, including hypermarkets, supermarkets, and convenience outlets, ensures broad market penetration and accessibility. Tesco’s online grocery platform is a key growth driver, capitalizing on the shift toward e-commerce in the food retail sector. The company also leverages its scale to maintain competitive pricing, reinforcing its position as a market leader in the highly competitive UK grocery industry. Additionally, Tesco’s wholesale arm, Booker, serves independent retailers and caterers, further diversifying its revenue streams. The company’s strategic focus on cost efficiency, private-label expansion, and digital transformation supports its resilience in a low-margin sector. Tesco’s strong brand recognition, supply chain efficiency, and customer loyalty programs like Clubcard enhance its competitive edge in the consumer defensive space.

Revenue Profitability And Efficiency

Tesco reported revenue of £69.9 billion for the fiscal year ending February 2025, reflecting its dominant position in the grocery sector. Net income stood at £1.63 billion, with diluted EPS of 23p, indicating steady profitability despite inflationary pressures. Operating cash flow was robust at £2.92 billion, though capital expenditures of £1.25 billion highlight ongoing investments in store upgrades and digital infrastructure. The company’s ability to maintain margins in a competitive environment underscores its operational efficiency.

Earnings Power And Capital Efficiency

Tesco’s earnings power is supported by its diversified revenue streams, including retail, wholesale, and financial services. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. With a disciplined approach to cost management and investments in high-return projects, Tesco sustains its profitability while navigating sector-specific challenges such as price sensitivity and supply chain volatility.

Balance Sheet And Financial Health

Tesco’s balance sheet shows £2.26 billion in cash and equivalents, providing liquidity for operational needs and strategic initiatives. Total debt of £14.67 billion reflects the company’s leverage, though its strong cash flow generation mitigates refinancing risks. The balance sheet remains solid, with manageable debt levels relative to its market capitalization of £25.5 billion, ensuring financial flexibility in a capital-intensive industry.

Growth Trends And Dividend Policy

Tesco’s growth is driven by its online grocery segment and expansion of convenience stores, aligning with shifting consumer preferences. The company’s dividend policy remains shareholder-friendly, with a dividend per share of 13.7p, reflecting its commitment to returning capital while reinvesting for sustainable growth. Tesco’s focus on market share retention and margin improvement supports its long-term growth trajectory.

Valuation And Market Expectations

Tesco’s market capitalization of £25.5 billion and a beta of 0.597 suggest moderate volatility relative to the broader market. The valuation reflects investor confidence in its defensive positioning and steady cash flows. Market expectations are likely anchored to Tesco’s ability to maintain profitability amid economic uncertainties and competitive pressures in the grocery sector.

Strategic Advantages And Outlook

Tesco’s strategic advantages include its scale, brand strength, and integrated supply chain, which underpin its market leadership. The outlook remains positive, supported by investments in digital transformation and private-label expansion. However, macroeconomic headwinds and competitive intensity pose risks. Tesco’s focus on cost efficiency and customer-centric innovation positions it well for sustained performance in the evolving retail landscape.

Sources

Company filings, Bloomberg

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