investorscraft@gmail.com

Intrinsic ValueVerallia S.A. (VRLA.PA)

Previous Close22.10
Intrinsic Value
Upside potential
Previous Close
22.10

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

Verallia SA is a leading global producer of glass packaging solutions, specializing in bottles and jars for the beverages and food industries. The company serves a diverse clientele, including producers of wines, spirits, beers, soft drinks, mineral water, and food products. With a heritage dating back to 1827, Verallia has established itself as a trusted supplier, leveraging its expertise in glass manufacturing to meet stringent quality and sustainability standards. The company operates in a competitive but stable industry, where demand is driven by consumer preferences for premium and sustainable packaging. Verallia’s market position is strengthened by its extensive production footprint, innovation capabilities, and long-term relationships with key customers. Its focus on eco-friendly solutions, such as lightweight and recyclable glass, aligns with growing regulatory and consumer demands for sustainable packaging, enhancing its competitive edge.

Revenue Profitability And Efficiency

Verallia reported revenue of €3.46 billion for the period, with net income of €235.7 million, reflecting a solid operational performance. The company’s diluted EPS stood at €2, indicating efficient earnings distribution. Operating cash flow was robust at €587.6 million, supporting its ability to fund growth initiatives and maintain financial flexibility. Capital expenditures of €324.2 million highlight ongoing investments in production capacity and sustainability initiatives.

Earnings Power And Capital Efficiency

Verallia demonstrates strong earnings power, with consistent profitability in a capital-intensive industry. The company’s ability to generate substantial operating cash flow relative to its capital expenditures underscores efficient capital deployment. Its focus on high-margin segments and operational excellence contributes to sustained earnings growth, even amid fluctuating raw material costs and macroeconomic uncertainties.

Balance Sheet And Financial Health

Verallia maintains a balanced financial structure, with €470 million in cash and equivalents against total debt of €2.25 billion. The company’s leverage is manageable, supported by healthy cash flow generation. Its liquidity position provides flexibility to meet short-term obligations and invest in strategic initiatives, while its debt profile reflects prudent financial management.

Growth Trends And Dividend Policy

Verallia has shown steady growth, driven by demand for sustainable glass packaging and geographic expansion. The company’s dividend policy is shareholder-friendly, with a dividend per share of €1.7, reflecting its commitment to returning capital while maintaining reinvestment for future growth. Trends in premiumization and environmental consciousness are expected to support long-term demand for its products.

Valuation And Market Expectations

With a market capitalization of approximately €3.29 billion and a beta of 0.905, Verallia is viewed as a stable investment with moderate volatility. The market values its strong industry position, consistent cash flow generation, and alignment with sustainability trends. Investors likely anticipate steady growth, supported by the company’s operational efficiency and strategic initiatives.

Strategic Advantages And Outlook

Verallia’s strategic advantages include its long-standing industry expertise, global production network, and focus on sustainable solutions. The company is well-positioned to capitalize on the shift toward eco-friendly packaging, with innovation and cost efficiency as key drivers. The outlook remains positive, supported by resilient demand and its ability to adapt to evolving market dynamics.

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