investorscraft@gmail.com

Intrinsic ValueVranken-Pommery Monopole S.A. (VRAP.PA)

Previous Close11.35
Intrinsic Value
Upside potential
Previous Close
11.35

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

Vranken-Pommery Monopole SA is a prominent player in the global wine and champagne industry, specializing in premium and luxury brands. The company operates across Europe, North America, and the Asia Pacific, with a portfolio that includes well-known labels such as Champagne Pommery, Champagne Heidsieck & C° Monopole, and Rozès. Its revenue model is driven by both direct sales and distribution partnerships, catering to high-end consumers and hospitality sectors. The company's market position is reinforced by its heritage, with roots dating back to 1976, and its strategic focus on brand prestige and quality. Operating in the competitive beverages sector, Vranken-Pommery differentiates itself through a combination of tradition, innovation, and a diversified product range that spans sparkling and still wines. The company's ability to maintain a strong presence in key markets underscores its resilience and adaptability in a sector influenced by shifting consumer preferences and economic cycles.

Revenue Profitability And Efficiency

In its most recent fiscal year, Vranken-Pommery reported revenue of €304 million, with a net income of €0.9 million, reflecting modest profitability. The diluted EPS stood at €0.1, indicating limited earnings power relative to its share count. Operating cash flow was €15.9 million, though capital expenditures of €18.2 million suggest significant reinvestment needs, potentially impacting free cash flow generation.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with a net income margin of approximately 0.3%. The modest EPS and operating cash flow highlight challenges in scaling profitability. Capital efficiency is further scrutinized given the high capital expenditures relative to operating cash flow, which may pressure liquidity unless offset by revenue growth or cost optimization.

Balance Sheet And Financial Health

Vranken-Pommery's balance sheet shows €15.8 million in cash and equivalents against total debt of €719.4 million, indicating a leveraged position. The high debt load raises concerns about financial flexibility, particularly in a capital-intensive industry. The company's ability to service this debt will depend on sustained cash flow generation and prudent financial management.

Growth Trends And Dividend Policy

Growth trends are muted, with limited net income expansion. However, the company maintains a dividend policy, offering €0.8 per share, which may appeal to income-focused investors. The sustainability of this dividend will hinge on improved profitability and cash flow stability, given the current financial leverage.

Valuation And Market Expectations

With a market capitalization of approximately €110.6 million, the company trades at a modest valuation relative to its revenue. The low beta of 0.429 suggests lower volatility compared to the broader market, possibly reflecting investor perception of stability in the defensive beverages sector. Market expectations likely center on margin improvement and debt reduction.

Strategic Advantages And Outlook

Vranken-Pommery's strategic advantages lie in its premium brand portfolio and established market presence. However, the outlook is cautious due to high leverage and modest profitability. Success will depend on leveraging its brand equity, expanding into higher-growth markets, and optimizing operational efficiency to enhance margins and cash flow.

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