
Danone SA
PAR:BN

Intrinsic Value
The intrinsic value of one
BN
stock under the Base Case scenario is
84.89
EUR.
Compared to the current market price of 71.98 EUR,
Danone SA
is
Undervalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Danone SA
Fundamental Analysis


Revenue & Expenses Breakdown
Danone SA
Balance Sheet Decomposition
Danone SA
Current Assets | 12.8B |
Cash & Short-Term Investments | 6.2B |
Receivables | 2.9B |
Other Current Assets | 3.7B |
Non-Current Assets | 32.5B |
Long-Term Investments | 909m |
PP&E | 6.5B |
Intangibles | 24B |
Other Non-Current Assets | 1.1B |
Free Cash Flow Analysis
Danone SA
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Danone SA
Revenue
|
27.4B
EUR
|
Cost of Revenue
|
-13.8B
EUR
|
Gross Profit
|
13.6B
EUR
|
Operating Expenses
|
-10B
EUR
|
Operating Income
|
3.6B
EUR
|
Other Expenses
|
-1.5B
EUR
|
Net Income
|
2B
EUR
|
BN Profitability Score
Profitability Due Diligence
Danone SA's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Danone SA's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
BN Solvency Score
Solvency Due Diligence
Danone SA's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Score
Danone SA's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BN Price Targets Summary
Danone SA
According to Wall Street analysts, the average 1-year price target for
BN
is 74.92 EUR
with a low forecast of 61.61 EUR and a high forecast of 89.25 EUR.
Dividends
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?
The intrinsic value of one
BN
stock under the Base Case scenario is
84.89
EUR.
Compared to the current market price of 71.98 EUR,
Danone SA
is
Undervalued by 15%.