Etablissementen Franz Colruyt NV
XBER:EFC1
Intrinsic Value
The intrinsic value of one EFC1 stock under the Base Case scenario is 132.82 EUR. Compared to the current market price of 36.54 EUR, Etablissementen Franz Colruyt NV is Undervalued by 72%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Etablissementen Franz Colruyt NV
Fundamental Analysis

Revenue & Expenses Breakdown
Etablissementen Franz Colruyt NV
Balance Sheet Decomposition
Etablissementen Franz Colruyt NV
Current Assets | 2.1B |
Cash & Short-Term Investments | 692.1m |
Receivables | 648.7m |
Other Current Assets | 776m |
Non-Current Assets | 4.3B |
Long-Term Investments | 296.3m |
PP&E | 3.1B |
Intangibles | 872.2m |
Other Non-Current Assets | 56m |
Free Cash Flow Analysis
Etablissementen Franz Colruyt NV
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Etablissementen Franz Colruyt NV
Revenue
|
11B
EUR
|
Cost of Revenue
|
-7.7B
EUR
|
Gross Profit
|
3.3B
EUR
|
Operating Expenses
|
-2.8B
EUR
|
Operating Income
|
446.4m
EUR
|
Other Expenses
|
-109.1m
EUR
|
Net Income
|
337.3m
EUR
|
EFC1 Profitability Score
Profitability Due Diligence
Etablissementen Franz Colruyt NV's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Etablissementen Franz Colruyt NV's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
EFC1 Solvency Score
Solvency Due Diligence
Etablissementen Franz Colruyt NV's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Score
Etablissementen Franz Colruyt NV's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EFC1 Price Targets Summary
Etablissementen Franz Colruyt NV
According to Wall Street analysts, the average 1-year price target for EFC1 is 42.69 EUR with a low forecast of 34.38 EUR and a high forecast of 49.4 EUR.
Dividends
Current shareholder yield for CUYTY 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 EFC1 stock under the Base Case scenario is 132.82 EUR.
Compared to the current market price of 36.54 EUR, Etablissementen Franz Colruyt NV is Undervalued by 72%.