investorscraft@gmail.com

Intrinsic ValueVirbac S.A. (VIRP.PA)

Previous Close351.50
Intrinsic Value
Upside potential
Previous Close
351.50

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

Virbac SA is a specialized player in the animal health industry, focusing on both companion and food-producing animals. The company operates across multiple geographies, including Europe, North America, Latin America, and the Asia-Pacific region, offering a diversified portfolio of veterinary pharmaceuticals, vaccines, diagnostics, and pet care products. Its revenue model is built on direct sales to veterinarians, farmers, and pet owners, supported by a strong R&D pipeline that ensures continuous innovation in animal health solutions. Virbac’s market position is reinforced by its expertise in niche segments such as aquaculture, dental hygiene, and parasiticides, where it competes with larger pharmaceutical firms through targeted product differentiation and regional adaptability. The company’s ability to serve both livestock and companion animal markets provides resilience against sector-specific downturns, while its global footprint allows it to capitalize on emerging market growth in animal healthcare.

Revenue Profitability And Efficiency

Virbac reported revenue of €1.4 billion in its latest fiscal year, with net income of €145.3 million, reflecting a net margin of approximately 10.4%. The company generated €204.2 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures of €69.2 million indicate ongoing investments in production and R&D, aligning with its growth strategy in animal health.

Earnings Power And Capital Efficiency

Diluted EPS stood at €17.34, underscoring Virbac’s earnings strength in a competitive market. The company’s capital efficiency is evident in its ability to sustain profitability while funding expansion, supported by a disciplined approach to R&D and operational execution. Its moderate beta of 0.837 suggests lower volatility relative to broader markets, typical for a stable healthcare subsector.

Balance Sheet And Financial Health

Virbac maintains a conservative balance sheet with €149.6 million in cash and equivalents against total debt of €307 million, indicating manageable leverage. The company’s liquidity position supports its dividend policy and growth initiatives, while its debt levels remain sustainable given steady cash flows from operations.

Growth Trends And Dividend Policy

Virbac’s growth is driven by increasing global demand for animal health products, particularly in emerging markets. The company pays a dividend of €1.32 per share, reflecting a commitment to shareholder returns while retaining sufficient capital for reinvestment. Its focus on high-margin specialty products and geographic expansion positions it for sustained mid-single-digit revenue growth.

Valuation And Market Expectations

With a market capitalization of €2.57 billion, Virbac trades at a premium reflective of its niche leadership and stable cash flows. Investors likely value its defensive qualities and exposure to long-term trends in pet ownership and livestock health, though competition from larger pharmaceutical firms remains a key monitorable.

Strategic Advantages And Outlook

Virbac’s strategic advantages include its specialized product portfolio, strong veterinary relationships, and global distribution network. The outlook remains positive, supported by secular growth in animal health spending and the company’s ability to innovate in underserved segments. Risks include regulatory pressures and input cost inflation, which could weigh on margins if not mitigated through pricing or efficiency gains.

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