investorscraft@gmail.com

Intrinsic ValueUnibel S.A. (UNBL.PA)

Previous Close1,180.00
Intrinsic Value
Upside potential
Previous Close
1,180.00

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

Unibel S.A. operates in the packaged foods industry, specializing in the production and sale of cheese products. As a long-established player since 1921, the company has built a strong presence in the consumer defensive sector, leveraging its expertise in dairy processing to serve both domestic and international markets. Its core revenue model relies on manufacturing and distributing cheese products, catering to retail, foodservice, and industrial clients. Unibel’s market position is reinforced by its heritage, operational scale, and ability to adapt to evolving consumer preferences, such as demand for premium and specialty cheeses. The company competes in a mature but stable industry, where brand reputation and supply chain efficiency are critical differentiators. While facing competition from larger multinationals and private-label producers, Unibel maintains relevance through product innovation and cost-effective production. Its headquarters in Paris underscores its strategic focus on the European market, though exposure to commodity price volatility remains a key operational challenge.

Revenue Profitability And Efficiency

Unibel reported revenue of €3.74 billion for the period, with net income of €66.8 million, reflecting a modest net margin of approximately 1.8%. Operating cash flow stood at €260.8 million, indicating reasonable cash generation, though capital expenditures of €194.5 million suggest ongoing investments in production capacity. The diluted EPS of €31.89 highlights earnings distributed across its relatively small share count.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by thin margins, typical of the competitive packaged foods sector. Operating cash flow covers capital expenditures, but the high total debt of €1.45 billion raises questions about leverage. The balance between reinvestment and debt servicing will be critical for sustaining profitability in a low-growth industry.

Balance Sheet And Financial Health

Unibel’s financial health is mixed, with €510.7 million in cash and equivalents providing liquidity, but total debt of €1.45 billion indicating significant leverage. The debt-to-equity ratio is elevated, though manageable given stable cash flows. Investors should monitor refinancing risks and interest coverage, especially in a rising-rate environment.

Growth Trends And Dividend Policy

Growth prospects appear limited due to industry maturity, with revenue stability prioritized over expansion. The dividend per share of €9 suggests a shareholder-friendly policy, though payout sustainability depends on maintaining current cash flow levels. The company’s focus may remain on cost optimization rather than aggressive top-line growth.

Valuation And Market Expectations

With a market cap of €2.43 billion, Unibel trades at a P/E ratio of approximately 36, reflecting premium pricing relative to earnings. The negative beta of -0.024 implies low correlation with broader markets, possibly due to its defensive sector positioning. Investors likely value its steady cash flows and dividend yield over high growth potential.

Strategic Advantages And Outlook

Unibel’s strategic advantages include its long-standing industry presence and operational expertise in cheese production. However, its outlook is tempered by margin pressures and leverage. Success will depend on balancing cost control, debt management, and modest innovation to capture niche demand. The company’s defensive sector alignment offers stability but limits upside in dynamic market conditions.

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