investorscraft@gmail.com

Intrinsic ValueLegrand S.A. (LR.PA)

Previous Close135.00
Intrinsic Value
Upside potential
Previous Close
135.00

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

Legrand SA is a global leader in electrical and digital building infrastructures, operating within the industrials sector under the electrical equipment and parts industry. The company designs, manufactures, and markets a comprehensive portfolio of products, including circuit protection devices, wiring accessories, home automation systems, and cable management solutions. These products cater to diverse end markets such as residential, commercial, and industrial buildings, as well as specialized environments like data centers, hospitals, and educational institutions. Legrand’s revenue model is driven by both replacement demand and new construction, with a strong emphasis on innovation and energy efficiency to align with global sustainability trends. The company maintains a competitive edge through its extensive distribution network, strong brand recognition, and strategic acquisitions, which bolster its market presence across Europe, North America, and emerging markets. Its focus on smart building technologies positions it well in the growing digital infrastructure space.

Revenue Profitability And Efficiency

Legrand reported revenue of €8.65 billion for the latest fiscal period, with net income reaching €1.17 billion, reflecting a robust profitability margin. The company’s diluted EPS stood at €4.42, supported by efficient cost management and operational execution. Operating cash flow was strong at €1.52 billion, while capital expenditures of €239.6 million indicate disciplined reinvestment in growth and innovation.

Earnings Power And Capital Efficiency

Legrand demonstrates consistent earnings power, with its diversified product portfolio and global footprint driving stable cash flows. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures, ensuring sustainable returns for shareholders. Its focus on high-margin segments, such as smart building solutions, further enhances profitability.

Balance Sheet And Financial Health

Legrand maintains a solid balance sheet, with cash and equivalents of €2.08 billion providing liquidity flexibility. Total debt stands at €5.09 billion, reflecting a manageable leverage ratio given the company’s stable cash flows. The strong financial position supports ongoing investments and potential acquisitions while maintaining shareholder returns.

Growth Trends And Dividend Policy

Legrand has shown steady growth, supported by demand for energy-efficient and smart building solutions. The company’s dividend policy is shareholder-friendly, with a dividend per share of €2.09, underscoring its commitment to returning capital. Future growth is expected to be driven by innovation, geographic expansion, and sustainability initiatives.

Valuation And Market Expectations

With a market capitalization of approximately €28 billion and a beta of 0.87, Legrand is perceived as a stable investment with moderate market sensitivity. The valuation reflects its leadership position, consistent earnings, and growth potential in the electrical infrastructure market. Investor expectations are aligned with the company’s ability to sustain margins and capitalize on digital transformation trends.

Strategic Advantages And Outlook

Legrand’s strategic advantages include its global scale, technological expertise, and strong brand reputation. The outlook remains positive, supported by trends in urbanization, energy efficiency, and smart buildings. The company is well-positioned to navigate macroeconomic uncertainties while pursuing organic and inorganic growth opportunities.

Sources

Company filings, investor presentations, 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