investorscraft@gmail.com

Intrinsic ValueVillage Super Market, Inc. (VLGEA)

Previous Close$39.34
Intrinsic Value
Upside potential
Previous Close
$39.34

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

Village Super Market, Inc. operates as a regional supermarket chain primarily serving the northeastern United States. The company generates revenue through the sale of groceries, fresh produce, meat, seafood, bakery items, and prepared foods across its network of stores. Village Super Market differentiates itself through a focus on customer service, competitive pricing, and a curated selection of high-quality private-label products. The company operates under the ShopRite banner, leveraging cooperative buying power through Wakefern Food Corporation, the largest retailer-owned cooperative in the U.S. This affiliation allows Village Super Market to compete effectively against national chains while maintaining local market relevance. The grocery retail sector remains highly competitive, with pressure from discounters, e-commerce players, and specialty stores. Village Super Market maintains a strong regional presence, particularly in New Jersey, where it benefits from loyal customer bases in its communities. The company's strategy emphasizes store remodels, technology upgrades, and selective expansion to enhance its market position.

Revenue Profitability And Efficiency

Village Super Market reported revenue of $2.24 billion for FY 2024, with net income of $50.5 million, reflecting a net margin of approximately 2.3%. The company generated $80.8 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures of $63.1 million indicate ongoing investments in store improvements and operational efficiency. The diluted EPS of $3.40 suggests stable earnings power relative to its share count.

Earnings Power And Capital Efficiency

The company's earnings power is supported by consistent grocery demand and efficient supply chain management through its Wakefern affiliation. Operating cash flow coverage of capital expenditures appears healthy, with free cash flow generation supporting both reinvestment and shareholder returns. The capital-light cooperative model enhances capital efficiency, allowing Village Super Market to maintain competitive pricing while preserving margins.

Balance Sheet And Financial Health

Village Super Market maintains a conservative balance sheet with $117.3 million in cash and equivalents against $371.7 million of total debt. The liquidity position appears adequate for ongoing operations and debt service. The company's leverage ratio suggests moderate financial risk, typical for the capital-intensive grocery sector. Working capital management remains a focus given the industry's thin margins.

Growth Trends And Dividend Policy

Same-store sales growth trends are not provided, but the grocery sector generally shows stable demand with modest inflation-driven revenue increases. The company pays a $1.00 annual dividend per share, representing a payout ratio of approximately 29% based on current EPS, indicating room for potential dividend growth. Expansion opportunities appear limited given regional market saturation, with growth likely coming from market share gains and operational improvements.

Valuation And Market Expectations

At current trading levels, the stock appears to reflect market expectations for stable but modest growth in the competitive grocery sector. Valuation multiples likely incorporate the company's regional focus, steady cash flows, and cooperative advantages. Investors appear to value Village Super Market for its defensive characteristics rather than aggressive growth prospects.

Strategic Advantages And Outlook

Village Super Market's key advantages include its Wakefern affiliation, local market knowledge, and reputation for quality. The outlook remains stable, with the company well-positioned to navigate grocery sector challenges through operational efficiency. Potential risks include margin pressure from wage inflation and competition. Strategic focus will likely remain on store upgrades and customer experience enhancements rather than significant expansion.

Sources

10-K filing, company financial statements

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