investorscraft@gmail.com

Intrinsic ValueAssociated British Foods plc (ABF.L)

Previous Close£1,905.00
Intrinsic Value
Upside potential
Previous Close
£1,905.00

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

Associated British Foods plc (ABF) is a diversified multinational operating across food production, ingredients, and retail. Its five segments—Grocery, Sugar, Agriculture, Ingredients, and Retail—span the entire value chain from raw materials to consumer-facing brands. The company’s Grocery segment supplies staple products like cereals, oils, and baked goods, while its Sugar division is a key player in European beet sugar production. The Retail segment, anchored by Primark, is a fast-fashion leader known for affordability, driving significant footfall in Europe and the US. ABF’s vertically integrated model provides cost advantages, particularly in sugar and ingredients, where it controls sourcing and processing. The company’s market position is reinforced by its portfolio of trusted brands (e.g., Twinings, Ovaltine) and Primark’s disruptive retail strategy. However, exposure to commodity price volatility (e.g., sugar, wheat) and fast-fashion competition requires agile management. ABF’s scale and diversification mitigate sector-specific risks, making it a resilient player in consumer defensive markets.

Revenue Profitability And Efficiency

ABF reported revenue of £20.1bn (GBp) in FY2024, with net income of £1.5bn, reflecting a 7.2% net margin. Operating cash flow of £2.9bn underscores robust cash generation, though capital expenditures (£1.1bn) indicate ongoing investments, particularly in Primark’s store expansion and supply chain. The Grocery and Retail segments contribute the majority of profits, offsetting cyclical pressures in Sugar and Agriculture.

Earnings Power And Capital Efficiency

Diluted EPS of 194p (GBp) highlights ABF’s earnings resilience, supported by Primark’s high-volume, low-margin model and stable grocery demand. ROIC is tempered by capital-intensive segments like Sugar, but the Retail division’s asset-light leases and inventory turnover efficiency bolster overall capital efficiency.

Balance Sheet And Financial Health

ABF maintains a conservative balance sheet with £1.3bn in cash and £3.7bn in total debt, yielding a manageable net debt-to-EBITDA ratio. Liquidity is sufficient to fund growth and dividends, with no near-term refinancing risks. The company’s diversified cash flows reduce reliance on any single segment.

Growth Trends And Dividend Policy

Primark’s international expansion and grocery innovation (e.g., health-focused products) are key growth drivers. ABF’s dividend of 63p per share (GBp) reflects a payout ratio of ~32%, balancing shareholder returns with reinvestment needs. Long-term trends favor its defensive portfolio, though sugar market reforms and retail wage inflation pose headwinds.

Valuation And Market Expectations

At a £15bn market cap, ABF trades at ~10x P/E, aligning with peers in packaged foods and discount retail. Investors likely price in modest growth, factoring in Primark’s margin pressures and commodity exposure. The beta of 1.19 suggests moderate sensitivity to market swings.

Strategic Advantages And Outlook

ABF’s vertical integration, brand equity, and Primark’s value proposition are durable advantages. Near-term focus includes scaling Primark’s US presence and optimizing sugar operations post-EU quotas. Long-term success hinges on adapting to sustainability trends (e.g., regenerative agriculture, ethical sourcing) while maintaining cost discipline.

Sources

Company filings, LSE disclosures, Bloomberg

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