investorscraft@gmail.com

Intrinsic ValueL'Oréal S.A. (OR.PA)

Previous Close387.00
Intrinsic Value
Upside potential
Previous Close
387.00

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

L'Oréal S.A. is a global leader in the beauty and cosmetics industry, operating across four key divisions: Consumer Products, L'Oréal Luxe, Professional Products, and Active Cosmetics. The company’s diversified portfolio includes premium and mass-market brands such as Lancôme, Maybelline, Kiehl’s, and La Roche-Posay, catering to a broad demographic through multiple distribution channels, including e-commerce, department stores, and pharmacies. L'Oréal’s strong market position is reinforced by its innovation-driven approach, extensive R&D investments, and strategic acquisitions, enabling it to maintain relevance in a highly competitive sector. The company’s ability to balance luxury and affordability, along with its global footprint, positions it as a resilient player in both developed and emerging markets. Its focus on sustainability and digital transformation further enhances its competitive edge, aligning with evolving consumer preferences for ethical and tech-enabled beauty solutions.

Revenue Profitability And Efficiency

L'Oréal reported revenue of €43.5 billion in FY 2024, reflecting its strong market presence and diversified product offerings. Net income stood at €6.41 billion, with diluted EPS of €11.95, underscoring robust profitability. Operating cash flow was €8.29 billion, supported by efficient working capital management, while capital expenditures of €1.64 billion indicate continued investment in growth and innovation. The company’s ability to generate consistent cash flows highlights its operational efficiency.

Earnings Power And Capital Efficiency

L'Oréal’s earnings power is evident in its high net income margin of approximately 14.7%, driven by premiumization and cost optimization. The company’s capital efficiency is demonstrated by its ability to reinvest in R&D and marketing while maintaining healthy returns. Strong free cash flow generation supports both growth initiatives and shareholder returns, reinforcing its financial discipline.

Balance Sheet And Financial Health

L'Oréal maintains a solid balance sheet with €4.05 billion in cash and equivalents and total debt of €8.5 billion, reflecting prudent leverage. The company’s liquidity position is robust, ensuring flexibility for strategic investments and dividend payments. Its financial health is further supported by consistent cash flow generation and manageable debt levels.

Growth Trends And Dividend Policy

L'Oréal has demonstrated steady growth, driven by premium brands and e-commerce expansion. The company’s dividend policy is shareholder-friendly, with a dividend per share of €7 in FY 2024. Its commitment to sustainable growth and innovation positions it well for long-term value creation, supported by strong brand equity and global demand for beauty products.

Valuation And Market Expectations

With a market capitalization of approximately €199.3 billion, L'Oréal trades at a premium, reflecting its leadership position and growth prospects. The beta of 0.866 suggests lower volatility relative to the market, appealing to risk-averse investors. Market expectations remain high, given the company’s consistent performance and strategic initiatives.

Strategic Advantages And Outlook

L'Oréal’s strategic advantages include its diversified brand portfolio, global reach, and innovation capabilities. The company is well-positioned to capitalize on trends such as digital transformation and sustainability. The outlook remains positive, supported by strong demand for beauty products and the company’s ability to adapt to changing consumer preferences.

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