investorscraft@gmail.com

Intrinsic ValueKering S.A. (KER.PA)

Previous Close264.15
Intrinsic Value
Upside potential
Previous Close
264.15

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

Kering SA is a global leader in the luxury goods sector, operating a diversified portfolio of high-end brands including Gucci, Saint Laurent, Bottega Veneta, and Balenciaga. The company generates revenue through the design, manufacture, and sale of premium apparel, leather goods, jewelry, watches, and cosmetics, distributed via an extensive network of owned stores and e-commerce platforms. Kering’s business model hinges on brand exclusivity, craftsmanship, and direct-to-consumer sales, which enhance margins and customer loyalty. The luxury sector is characterized by strong brand equity and pricing power, with Kering positioned as a key player alongside rivals like LVMH and Richemont. Its focus on vertical integration and digital transformation strengthens its competitive edge in both established and emerging markets. The company’s strategic emphasis on sustainability and ethical sourcing further differentiates it in an industry increasingly scrutinized for environmental and social impact.

Revenue Profitability And Efficiency

Kering reported revenue of €17.2 billion in its latest fiscal year, with net income of €1.13 billion, reflecting a net margin of approximately 6.6%. Operating cash flow stood at €4.71 billion, underscoring strong cash generation capabilities. Capital expenditures of €3.31 billion indicate significant reinvestment in retail expansion and digital infrastructure, aligning with its growth strategy. The company’s profitability is tempered by high operating costs inherent in the luxury sector, including marketing and store maintenance.

Earnings Power And Capital Efficiency

Diluted EPS of €9.24 demonstrates Kering’s earnings power, though margins are pressured by inflationary costs and strategic investments. The company’s capital efficiency is evident in its ability to monetize high-value brands, though leverage remains a consideration with total debt at €20.14 billion. Operating cash flow coverage of debt obligations appears manageable, supported by consistent luxury demand.

Balance Sheet And Financial Health

Kering’s balance sheet shows €3.52 billion in cash and equivalents against total debt of €20.14 billion, reflecting a leveraged but sustainable position given its cash flow stability. The luxury sector’s resilience provides a buffer against economic downturns, though high debt levels necessitate disciplined financial management. The company’s liquidity position remains robust, supported by strong brand performance.

Growth Trends And Dividend Policy

Kering’s growth is driven by brand desirability and expansion in Asia-Pacific and North America. The company pays a dividend of €6 per share, signaling confidence in cash flow stability. However, dividend growth may be constrained by reinvestment needs and macroeconomic uncertainties affecting discretionary spending. Long-term trends favor luxury demand, but near-term volatility persists.

Valuation And Market Expectations

With a market cap of €21.25 billion and a beta of 1.16, Kering is viewed as a cyclical play on luxury consumption. Investors expect margin recovery and top-line growth, particularly in Gucci’s revival and newer brands like Balenciaga. Valuation multiples reflect premium sector positioning but incorporate risks like China’s economic slowdown and currency fluctuations.

Strategic Advantages And Outlook

Kering’s strategic advantages include its brand portfolio, direct retail control, and sustainability initiatives. The outlook remains cautiously optimistic, with growth hinging on brand momentum and digital engagement. Challenges include competitive pressures and cost inflation, but the company’s focus on high-margin categories and geographic diversification positions it for long-term resilience.

Sources

Company filings, Bloomberg, industry reports

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