investorscraft@gmail.com

Intrinsic ValueTeleperformance SE (TEP.PA)

Previous Close54.60
Intrinsic Value
Upside potential
Previous Close
54.60

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

Teleperformance SE is a global leader in outsourced customer and citizen experience management, operating across two primary segments: Core Services and Digital Integrated Business Services, and Specialized Services. The company provides a comprehensive suite of solutions, including customer care, technical support, back-office services, and AI-driven analytics, catering to diverse industries such as automotive, healthcare, financial services, and e-commerce. Its integrated digital platforms and consulting services enhance operational efficiency for clients, positioning Teleperformance as a critical partner in business process outsourcing. With a strong presence in over 80 countries, the company leverages its scale and technological expertise to deliver localized, high-touch services while maintaining cost efficiencies. Its specialized offerings, such as social media content moderation and visa application management, further differentiate it in a competitive market. Teleperformance’s ability to adapt to digital transformation trends, including automation and AI, reinforces its market leadership and resilience against industry disruptions.

Revenue Profitability And Efficiency

Teleperformance reported revenue of EUR 10.28 billion for FY 2024, with net income of EUR 523 million, reflecting a steady operational performance. The company’s diluted EPS of EUR 8.71 underscores its profitability, supported by robust operating cash flow of EUR 1.81 billion. Capital expenditures of EUR 219 million indicate disciplined reinvestment in digital capabilities and infrastructure, aligning with long-term growth objectives.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to generate substantial operating cash flow relative to net income, highlighting efficient working capital management. Teleperformance’s focus on high-margin digital services and automation enhances capital efficiency, though its total debt of EUR 4.91 billion warrants monitoring to ensure sustainable leverage levels.

Balance Sheet And Financial Health

Teleperformance maintains a solid liquidity position with EUR 1.06 billion in cash and equivalents, providing flexibility for strategic initiatives. However, its total debt of EUR 4.91 billion suggests a leveraged balance sheet, necessitating careful debt management. The company’s ability to service obligations is supported by strong cash flow generation, but refinancing risks in volatile markets remain a consideration.

Growth Trends And Dividend Policy

Teleperformance has demonstrated consistent growth through geographic expansion and digital service adoption. Its dividend payout of EUR 3.85 per share reflects a commitment to shareholder returns, though reinvestment in high-growth areas may prioritize capital allocation over aggressive dividend increases. The company’s focus on AI and automation positions it well for future scalability.

Valuation And Market Expectations

With a market capitalization of EUR 5.41 billion and a beta of 0.76, Teleperformance is viewed as a relatively stable investment within the industrials sector. Investors likely anticipate sustained growth in digital services, though macroeconomic pressures on outsourcing demand could temper near-term expectations.

Strategic Advantages And Outlook

Teleperformance’s strategic advantages lie in its global footprint, technological integration, and diversified client base. The company is well-positioned to capitalize on the increasing demand for outsourced digital solutions, though competition and regulatory challenges in key markets could impact margins. Its outlook remains positive, driven by innovation and operational efficiency.

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