investorscraft@gmail.com

Intrinsic ValuePernod Ricard S.A. (RI.PA)

Previous Close75.08
Intrinsic Value
Upside potential
Previous Close
75.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pernod Ricard SA is a global leader in the wines and spirits industry, operating in the consumer defensive sector. The company owns a diversified portfolio of premium brands, including Absolut vodka, Jameson whiskey, and Chivas Regal scotch, catering to varied consumer preferences across geographies. Its revenue model relies on brand equity, strategic pricing, and global distribution networks, ensuring resilience against economic cycles. Pernod Ricard maintains a strong market position through acquisitions, innovation, and marketing excellence, competing closely with Diageo and LVMH. The company’s focus on premiumization and emerging markets supports long-term growth, while its heritage brands provide stability in mature markets. Pernod Ricard’s vertically integrated operations—from production to distribution—enhance cost efficiency and supply chain control, reinforcing its competitive edge in the high-margin spirits industry.

Revenue Profitability And Efficiency

Pernod Ricard reported revenue of €11.6 billion in FY 2024, with net income of €1.48 billion, reflecting a net margin of approximately 12.7%. The company’s operating cash flow stood at €1.73 billion, demonstrating robust cash generation. Capital expenditures of €773 million indicate ongoing investments in production and distribution capabilities, supporting future growth while maintaining operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of €5.83 underscores Pernod Ricard’s earnings strength, driven by premium brand performance and cost management. The company’s ability to convert revenue into cash flow (€1.73 billion operating cash flow) highlights capital efficiency, though high total debt (€13.62 billion) suggests leveraged growth strategies. Its focus on high-margin products enhances return on invested capital.

Balance Sheet And Financial Health

Pernod Ricard’s balance sheet shows €2.68 billion in cash and equivalents against €13.62 billion in total debt, indicating a leveraged but manageable position. The company’s liquidity and cash flow generation provide flexibility for debt servicing and strategic investments, though investors should monitor leverage ratios amid rising interest rates.

Growth Trends And Dividend Policy

The company’s growth is fueled by premiumization and expansion in emerging markets, with a dividend payout of €4.7 per share, reflecting a commitment to shareholder returns. Pernod Ricard’s steady revenue growth and disciplined capital allocation suggest a balanced approach between reinvestment and dividends.

Valuation And Market Expectations

With a market cap of €22.94 billion and a beta of 0.5, Pernod Ricard is viewed as a stable defensive play. The valuation reflects expectations of steady growth, supported by brand strength and global demand for premium spirits, though macroeconomic headwinds could temper near-term performance.

Strategic Advantages And Outlook

Pernod Ricard’s strategic advantages include its premium brand portfolio, global distribution, and pricing power. The outlook remains positive, with growth driven by emerging markets and premium segments, though currency fluctuations and geopolitical risks pose challenges. The company’s focus on sustainability and digital transformation may further enhance long-term competitiveness.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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