Fonterra Co-Operative Group Ltd
NZX:FCG

Watchlist Manager
Fonterra Co-Operative Group Ltd Logo
Fonterra Co-Operative Group Ltd
NZX:FCG
Watchlist
Price: 4.47 NZD -0.22% Market Closed
Market Cap: 7.2B NZD
Have any thoughts about
Fonterra Co-Operative Group Ltd?
Write Note

Intrinsic Value

The intrinsic value of one FCG stock under the Base Case scenario is 7.63 NZD. Compared to the current market price of 4.47 NZD, Fonterra Co-Operative Group Ltd is Undervalued by 41%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

FCG Intrinsic Value
7.63 NZD
Undervaluation 41%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Fonterra Co-Operative Group Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for FCG cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about FCG?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Fonterra Co-Operative Group Ltd

Provide an overview of the primary business activities
of Fonterra Co-Operative Group Ltd.

What unique competitive advantages
does Fonterra Co-Operative Group Ltd hold over its rivals?

What risks and challenges
does Fonterra Co-Operative Group Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Fonterra Co-Operative Group Ltd.

Provide P/S
for Fonterra Co-Operative Group Ltd.

Provide P/E
for Fonterra Co-Operative Group Ltd.

Provide P/OCF
for Fonterra Co-Operative Group Ltd.

Provide P/FCFE
for Fonterra Co-Operative Group Ltd.

Provide P/B
for Fonterra Co-Operative Group Ltd.

Provide EV/S
for Fonterra Co-Operative Group Ltd.

Provide EV/GP
for Fonterra Co-Operative Group Ltd.

Provide EV/EBITDA
for Fonterra Co-Operative Group Ltd.

Provide EV/EBIT
for Fonterra Co-Operative Group Ltd.

Provide EV/OCF
for Fonterra Co-Operative Group Ltd.

Provide EV/FCFF
for Fonterra Co-Operative Group Ltd.

Provide EV/IC
for Fonterra Co-Operative Group Ltd.

Compare the intrinsic valuations
of Fonterra Co-Operative Group Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Fonterra Co-Operative Group Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Fonterra Co-Operative Group Ltd compared to its peers.

Compare the P/E ratios
of Fonterra Co-Operative Group Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Fonterra Co-Operative Group Ltd with its peers.

Analyze the financial leverage
of Fonterra Co-Operative Group Ltd compared to its main competitors.

Show all profitability ratios
for Fonterra Co-Operative Group Ltd.

Provide ROE
for Fonterra Co-Operative Group Ltd.

Provide ROA
for Fonterra Co-Operative Group Ltd.

Provide ROIC
for Fonterra Co-Operative Group Ltd.

Provide ROCE
for Fonterra Co-Operative Group Ltd.

Provide Gross Margin
for Fonterra Co-Operative Group Ltd.

Provide Operating Margin
for Fonterra Co-Operative Group Ltd.

Provide Net Margin
for Fonterra Co-Operative Group Ltd.

Provide FCF Margin
for Fonterra Co-Operative Group Ltd.

Show all solvency ratios
for Fonterra Co-Operative Group Ltd.

Provide D/E Ratio
for Fonterra Co-Operative Group Ltd.

Provide D/A Ratio
for Fonterra Co-Operative Group Ltd.

Provide Interest Coverage Ratio
for Fonterra Co-Operative Group Ltd.

Provide Altman Z-Score Ratio
for Fonterra Co-Operative Group Ltd.

Provide Quick Ratio
for Fonterra Co-Operative Group Ltd.

Provide Current Ratio
for Fonterra Co-Operative Group Ltd.

Provide Cash Ratio
for Fonterra Co-Operative Group Ltd.

What is the historical Revenue growth
over the last 5 years for Fonterra Co-Operative Group Ltd?

What is the historical Net Income growth
over the last 5 years for Fonterra Co-Operative Group Ltd?

What is the current Free Cash Flow
of Fonterra Co-Operative Group Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Fonterra Co-Operative Group Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Fonterra Co-Operative Group Ltd

Current Assets 7.4B
Cash & Short-Term Investments 540m
Receivables 2.1B
Other Current Assets 4.8B
Non-Current Assets 9.2B
PP&E 6.4B
Intangibles 1.8B
Other Non-Current Assets 1.1B
Current Liabilities 5.8B
Accounts Payable 4.2B
Short-Term Debt 42m
Other Current Liabilities 1.6B
Non-Current Liabilities 2.7B
Long-Term Debt 2.4B
Other Non-Current Liabilities 377m
Efficiency

Earnings Waterfall
Fonterra Co-Operative Group Ltd

Revenue
22.8B NZD
Cost of Revenue
-19B NZD
Gross Profit
3.8B NZD
Operating Expenses
-2.3B NZD
Operating Income
1.5B NZD
Other Expenses
-416m NZD
Net Income
1.1B NZD

Free Cash Flow Analysis
Fonterra Co-Operative Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

FCG Profitability Score
Profitability Due Diligence

Fonterra Co-Operative Group Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
ROE is Increasing
Positive 3-Year Average ROE
ROIC is Increasing
50/100
Profitability
Score

Fonterra Co-Operative Group Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

FCG Solvency Score
Solvency Due Diligence

Fonterra Co-Operative Group Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
49/100
Solvency
Score

Fonterra Co-Operative Group Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

FCG Price Targets Summary
Fonterra Co-Operative Group Ltd

There are no price targets for FCG.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for FCG?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for FCG is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Fonterra Co-Operative Group Ltd Logo
Fonterra Co-Operative Group Ltd

Country

New Zealand

Industry

Food Products

Market Cap

7.2B NZD

Dividend Yield

8.95%

Description

Fonterra Co-operative Group Ltd. is a global dairy nutrition company, which is engaged in the collection, manufacture and sale of milk and milk-derived products through its ingredients, consumer, and foodservice channels. The company is involved in the collection, manufacture and sale of milk and milk-derived products and in fast-moving consumer goods (FMCG) and foodservice businesses. The company operates through five segments: Global Ingredients and Operations (GIO), Oceania, Asia, Greater China and Latin America. GIO processes and distributes milk, sells and markets milk products. Oceania includes FMCG businesses in New Zealand and all FMCG and ingredients businesses in Australia. Asia includes FMCG and foodservice businesses in Asia, Africa and the Middle East. Greater China includes FMCG, foodservice and farming businesses in Greater China. Latin America includes FMCG and ingredients businesses in South America and the Caribbean. The firm supplies dairy ingredients to food companies, branded dairy products to consumers, and out-of-home foodservice to food professionals in bakeries and restaurants.

Contact

AUCKLAND
109 Fanshawe Street
+6493749000.0
www.fonterra.com

IPO

2012-11-27

Employees

18 700

Officers

Chief Executive Officer
Mr. Miles Hurrell
Chief Financial Officer
Mr. Andrew Murray
Chief Operating Officer
Ms. Anna Palairet
Managing Director of People & Culture
Ms. Katherine Patrick Daly
Managing Director of Co-operative Affairs
Mr. Mike Cronin
Managing Director of Global Consumer & Foodservice
Mr. René Dedoncker
Show More
Chief Innovation & Brand Officer
Ms. Komal Mistry-Mehta
President Global Markets Ingredients
Mr. Richard Allen
Chief Executive Officer of Fonterra Greater China
Mr. Teh-Han Chow
Director of Capital Markets and M&A
Selena Robb
Show Less

See Also

Discover More
What is the Intrinsic Value of one FCG stock?

The intrinsic value of one FCG stock under the Base Case scenario is 7.63 NZD.

Is FCG stock undervalued or overvalued?

Compared to the current market price of 4.47 NZD, Fonterra Co-Operative Group Ltd is Undervalued by 41%.

Back to Top