investorscraft@gmail.com

Intrinsic ValueDanone S.A. (BN.PA)

Previous Close65.84
Intrinsic Value
Upside potential
Previous Close
65.84

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

Danone S.A. is a global leader in the packaged foods industry, specializing in dairy, plant-based products, specialized nutrition, and bottled water. The company operates through three core segments: Essential Dairy & Plant-Based, Specialized Nutrition, and Waters, each catering to distinct consumer needs. Its diversified portfolio includes well-known brands like Activia, Alpro, Aptamil, and evian, which leverage strong brand equity and distribution networks across retail, e-commerce, and healthcare channels. Danone’s revenue model is driven by volume sales in staple categories like yogurt and infant nutrition, complemented by premium offerings in plant-based alternatives and fortified beverages. The company holds a competitive edge in health-focused innovation, particularly in probiotics, hypoallergenic formulas, and sustainable packaging, aligning with shifting consumer preferences toward wellness and environmental responsibility. Geographically, Danone maintains a balanced presence in mature markets (Europe, North America) and high-growth regions (Asia Pacific, Latin America), though exposure to currency fluctuations and commodity costs remains a risk. Its market position is reinforced by strategic partnerships, such as licensing agreements with Dunkin' Donuts and Bailey's, and a focus on R&D to address nutritional gaps in infant and clinical nutrition.

Revenue Profitability And Efficiency

Danone reported FY revenue of €27.4 billion, with net income of €2.0 billion, reflecting a net margin of approximately 7.4%. Operating cash flow stood at €3.8 billion, though capital expenditures of €923 million indicate ongoing investments in production and sustainability initiatives. The company’s profitability is tempered by input cost inflation and competitive pricing pressures in key markets.

Earnings Power And Capital Efficiency

Diluted EPS of €3.13 underscores Danone’s earnings stability, supported by its defensive sector exposure. However, elevated total debt of €14.8 billion against cash reserves of €1.5 billion suggests moderate leverage, necessitating disciplined cash flow management to sustain dividend payouts and debt servicing.

Balance Sheet And Financial Health

Danone’s balance sheet shows a debt-heavy structure, with total debt significantly outweighing cash equivalents. The company’s liquidity position is adequate, supported by operating cash flows, but its leverage ratio warrants monitoring, especially in a rising interest rate environment.

Growth Trends And Dividend Policy

Growth is driven by premiumization in plant-based and specialized nutrition segments, offsetting stagnation in traditional dairy. The dividend payout of €2.15 per share reflects a commitment to shareholder returns, though yield sustainability depends on margin recovery and debt reduction.

Valuation And Market Expectations

With a market cap of €48.7 billion and a beta of 0.39, Danone is valued as a low-volatility defensive stock. Investors likely price in modest growth expectations, factoring in sector headwinds like inflation and muted volume growth in developed markets.

Strategic Advantages And Outlook

Danone’s strengths lie in its brand diversification, health-centric innovation, and global distribution reach. Near-term challenges include cost inflation and geopolitical risks, but long-term opportunities exist in expanding premium nutrition and sustainability-driven product lines.

Sources

Company filings, 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