investorscraft@gmail.com

Intrinsic Value of Coty Inc. (COTY)

Previous Close$4.73
Intrinsic Value
Upside potential
Previous Close
$4.73

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

Coty Inc. operates as a global leader in the beauty industry, specializing in fragrances, cosmetics, and skincare. The company generates revenue through a diversified portfolio of premium and mass-market brands, leveraging both direct-to-consumer and wholesale distribution channels. Coty's market position is strengthened by its strong brand equity, including partnerships with luxury labels and celebrity endorsements, which drive consumer loyalty and premium pricing in a highly competitive sector. The company operates across three key segments: Prestige, Consumer Beauty, and Professional Beauty, each catering to distinct consumer demographics and price points. Coty's strategic focus on digital transformation and e-commerce expansion has enhanced its omnichannel presence, allowing it to capture growth in emerging markets while maintaining dominance in established regions. Its innovation pipeline and sustainability initiatives further differentiate it from competitors, reinforcing its position as a forward-thinking player in the beauty landscape.

Revenue Profitability And Efficiency

Coty reported revenue of $6.12 billion for FY 2024, with net income of $89.4 million, reflecting a net margin of approximately 1.5%. Operating cash flow stood at $614.6 million, indicating robust cash generation despite modest profitability. Capital expenditures of $245.2 million suggest disciplined reinvestment, aligning with the company's growth and efficiency objectives. The diluted EPS of $0.09 underscores the challenges of scaling profitability in a competitive market.

Earnings Power And Capital Efficiency

The company's earnings power is tempered by thin margins, though its operating cash flow demonstrates underlying strength. Coty's capital efficiency is evident in its ability to fund growth initiatives while maintaining liquidity. The balance between debt servicing and reinvestment remains a critical focus, given its $4.26 billion total debt load and $300.8 million in cash reserves.

Balance Sheet And Financial Health

Coty's balance sheet shows $300.8 million in cash and equivalents against $4.26 billion in total debt, highlighting leverage risks. However, its operating cash flow coverage provides some flexibility. The company's financial health hinges on sustaining cash flow generation to manage debt obligations and fund strategic investments without compromising liquidity.

Growth Trends And Dividend Policy

Coty's growth is driven by premiumization and digital expansion, though macroeconomic headwinds may pressure near-term performance. The company pays a modest dividend of $0.02 per share, signaling a conservative approach to capital returns. Future growth may prioritize deleveraging and reinvestment over aggressive shareholder payouts.

Valuation And Market Expectations

The market appears to price Coty as a turnaround story, with valuation reflecting its mixed profitability and high leverage. Investors likely focus on long-term brand strength and margin improvement potential, though execution risks remain. The stock's performance will depend on sustained revenue growth and debt reduction.

Strategic Advantages And Outlook

Coty's strategic advantages lie in its brand portfolio and global reach, but execution is key to unlocking value. The outlook hinges on successful premium segment growth, cost management, and debt reduction. Near-term challenges include inflationary pressures and competitive dynamics, but long-term opportunities in emerging markets and digital channels could drive sustained recovery.

Sources

Company filings (10-K), investor presentations

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