Danone SA
PAR:BN

Watchlist Manager
Danone SA Logo
Danone SA
PAR:BN
Watchlist
Price: 65.46 EUR 1.52% Market Closed
Market Cap: 42.1B EUR
Have any thoughts about
Danone SA?
Write Note

Intrinsic Value

The intrinsic value of one BN stock under the Base Case scenario is 82.36 EUR. Compared to the current market price of 65.46 EUR, Danone SA is Undervalued by 21%.

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

BN Intrinsic Value
82.36 EUR
Undervaluation 21%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Danone SA

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 BN 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 BN?
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 Danone SA

Provide an overview of the primary business activities
of Danone SA.

What unique competitive advantages
does Danone SA hold over its rivals?

What risks and challenges
does Danone SA face in the near future?

Has there been any significant insider trading activity
in Danone SA recently?

Summarize the latest earnings call
of Danone SA.

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

Show all valuation multiples
for Danone SA.

Provide P/S
for Danone SA.

Provide P/E
for Danone SA.

Provide P/OCF
for Danone SA.

Provide P/FCFE
for Danone SA.

Provide P/B
for Danone SA.

Provide EV/S
for Danone SA.

Provide EV/GP
for Danone SA.

Provide EV/EBITDA
for Danone SA.

Provide EV/EBIT
for Danone SA.

Provide EV/OCF
for Danone SA.

Provide EV/FCFF
for Danone SA.

Provide EV/IC
for Danone SA.

Show me price targets
for Danone SA made by professional analysts.

What are the Revenue projections
for Danone SA?

How accurate were the past Revenue estimates
for Danone SA?

What are the Net Income projections
for Danone SA?

How accurate were the past Net Income estimates
for Danone SA?

What are the EPS projections
for Danone SA?

How accurate were the past EPS estimates
for Danone SA?

What are the EBIT projections
for Danone SA?

How accurate were the past EBIT estimates
for Danone SA?

Compare the revenue forecasts
for Danone SA with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Danone SA and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Danone SA against its competitors.

Analyze the profit margins
(gross, operating, and net) of Danone SA compared to its peers.

Compare the P/E ratios
of Danone SA against its peers.

Discuss the investment returns and shareholder value creation
comparing Danone SA with its peers.

Analyze the financial leverage
of Danone SA compared to its main competitors.

Show all profitability ratios
for Danone SA.

Provide ROE
for Danone SA.

Provide ROA
for Danone SA.

Provide ROIC
for Danone SA.

Provide ROCE
for Danone SA.

Provide Gross Margin
for Danone SA.

Provide Operating Margin
for Danone SA.

Provide Net Margin
for Danone SA.

Provide FCF Margin
for Danone SA.

Show all solvency ratios
for Danone SA.

Provide D/E Ratio
for Danone SA.

Provide D/A Ratio
for Danone SA.

Provide Interest Coverage Ratio
for Danone SA.

Provide Altman Z-Score Ratio
for Danone SA.

Provide Quick Ratio
for Danone SA.

Provide Current Ratio
for Danone SA.

Provide Cash Ratio
for Danone SA.

What is the historical Revenue growth
over the last 5 years for Danone SA?

What is the historical Net Income growth
over the last 5 years for Danone SA?

What is the current Free Cash Flow
of Danone SA?

Discuss the annual earnings per share (EPS)
trend over the past five years for Danone SA.

Business Breakdown

Danone SA is a global leader in the food and beverage industry, renowned for its commitment to health-focused products that nourish consumers while promoting sustainability. Founded in 1919 in Spain, the company has evolved from its humble beginnings as a small yogurt manufacturer into a multifaceted powerhouse operating in over 120 countries. Danone’s diverse portfolio includes well-known brands such as Activia, Evian, and Alpro, encompassing categories like dairy, plant-based foods, baby nutrition, and bottled water. This focus on health and wellness aligns seamlessly with changing consumer preferences, positioning Danone as a key player in the growing market for nutritious and environment...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Danone SA

Current Assets 13.3B
Cash & Short-Term Investments 6.3B
Receivables 3.3B
Other Current Assets 3.8B
Non-Current Assets 32.1B
Long-Term Investments 900m
PP&E 6.3B
Intangibles 23.6B
Other Non-Current Assets 1.3B
Current Liabilities 14.6B
Accounts Payable 5.2B
Short-Term Debt 3B
Other Current Liabilities 6.4B
Non-Current Liabilities 14.1B
Long-Term Debt 10.1B
Other Non-Current Liabilities 4B
Efficiency

Earnings Waterfall
Danone SA

Revenue
27.2B EUR
Cost of Revenue
-14B EUR
Gross Profit
13.2B EUR
Operating Expenses
-9.7B EUR
Operating Income
3.5B EUR
Other Expenses
-2.5B EUR
Net Income
1B EUR

Free Cash Flow Analysis
Danone SA

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

The company has reported a robust quarter with a like-for-like net sales growth of 6.4%, praising contributions from all geographies and a notably resilient performance in China. Aspects like the European transformation plan are progressing as intended. The second quarter growth benefitted from solid EDP and Specialized Nutrition categories and a strong performance from the Waters category. Despite some headwinds from foreign exchange and deconsolidation impacts, the total reported growth for the quarter was 2.4%. Expectations for the full year 2023 anticipate like-for-like net sales growth to be at the upper end of the 4-6% guidance and a moderate operating margin improvement over the previous year.

What is Earnings Call?
Fundamental Scores

BN Profitability Score
Profitability Due Diligence

Danone SA's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive Operating Income
51/100
Profitability
Score

Danone SA's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

BN Solvency Score
Solvency Due Diligence

Danone SA's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Positive Net Debt
Short-Term Solvency
38/100
Solvency
Score

Danone SA's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BN Price Targets Summary
Danone SA

Wall Street analysts forecast BN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BN is 68.85 EUR with a low forecast of 55.55 EUR and a high forecast of 78.75 EUR.

Lowest
Price Target
55.55 EUR
15% Downside
Average
Price Target
68.85 EUR
5% Upside
Highest
Price Target
78.75 EUR
20% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for BN?

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 BN 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

Ownership

BN Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

BN News

Other Videos

Profile

Danone SA Logo
Danone SA

Country

France

Industry

Food Products

Market Cap

42.1B EUR

Dividend Yield

3.21%

Description

Danone SA engages in the food processing industry. The company is headquartered in Paris, Ile-De-France and currently employs 98,105 full-time employees. The company operates through four segments: Essential Dairy and Plant-Based Products (EDP), Waters and Specialized Nutrition, including Early Life Nutrition and Medical Nutrition. EDP produces and distributes fresh fermented dairy products and other dairy specialties, plant-based products and beverages, coffee creamers and organic products; Waters sells bottled water and water sold in small and large containers; Early Life Nutrition offers baby formula (infant milk formula, follow-on milk, growing up milks), milk and fruit-based desserts, cereals, jars of baby food and ready-made baby food; Advanced Medical Nutrition offers adult or pediatric clinical nutrition products to be taken orally or through a tube in the event of malnutrition related to illness or other causes. The Company’s brands portfolio includes Activia, Actimel, Alpro, Danette, Danonino, Danio, evian, Volvic, Nutrilon/Aptamil, Nutricia, among others.

Contact

ILE-DE-FRANCE
Paris
17 boulevard Haussmann
+33144352020.0
www.danone.com

IPO

1985-01-07

Employees

98 105

Officers

CEO & Non-Independent Director
Mr. Antoine Bernard de Saint-Affrique
Chief Financial, Technology & Data Officer and Group Deputy CEO
Mr. Juergen Esser
COO, Deputy CEO & End-to-end Design To Delivery Coordinator
Mr. Vikram Agarwal
Head of IR & Financial Communication
Ms. Mathilde Rodie
Group Deputy CEO, CEO of International, EVP Specialized, Nutrition, Waters, Global Markt & Digital
Ms. Veronique Penchienati-Bosetta
Chief HR, R&I, Quality and Food Safety Officer
Dr. Isabelle Esser
Show More
Chief Sustainability and Strategic Business Development Officer
Mr. Henri Bruxelles
Group Deputy CEO, CEO of Americas and EVP of Dairy Plant-Based & Global Sales
Mr. Shane Grant
Senior VP of Essential Dairy & Plant Based Europe and Zone Study Leader Europe
Mr. Floris Wesseling
President of Greater China, North Asia & Oceania
Mr. Bruno Chevot
Show Less

See Also

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

The intrinsic value of one BN stock under the Base Case scenario is 82.36 EUR.

Is BN stock undervalued or overvalued?

Compared to the current market price of 65.46 EUR, Danone SA is Undervalued by 21%.

Back to Top