investorscraft@gmail.com

Intrinsic ValueArgan S.A. (0GN6.L)

Previous Close£65.80
Intrinsic Value
Upside potential
Previous Close
£65.80

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

Argan SA is a specialized real estate company focused on the development, ownership, and management of logistical platforms in France. The company operates in the highly competitive logistics real estate sector, catering primarily to shippers and logistics firms requiring modern, efficient warehousing solutions. With a portfolio spanning 806,000 square meters, Argan leverages its expertise in prime location selection and sustainable development to maintain a strong market position. The firm’s revenue model is anchored in long-term lease agreements, ensuring stable cash flows while mitigating vacancy risks. Its strategic focus on high-demand logistics hubs enhances tenant retention and rental yield potential. Argan’s integrated approach—combining development, leasing, and asset management—positions it as a key player in France’s logistics real estate market, benefiting from e-commerce growth and supply chain modernization trends.

Revenue Profitability And Efficiency

Argan reported revenue of €239 million for the period, with net income reaching €245.7 million, reflecting robust profitability. The company’s operating cash flow of €173.7 million underscores efficient operations, while minimal capital expenditures (-€161,000) indicate a lean asset-light strategy. High net income relative to revenue suggests strong margin management and cost control.

Earnings Power And Capital Efficiency

Diluted EPS of €10.27 highlights Argan’s earnings strength, supported by its scalable logistics platform portfolio. The company’s capital efficiency is evident in its ability to generate significant cash flow from operations while maintaining modest reinvestment needs, aligning with its focus on yield-driven assets.

Balance Sheet And Financial Health

Argan’s balance sheet shows €85.7 million in cash against total debt of €1.87 billion, indicating leveraged but manageable financial positioning. The debt level reflects strategic financing for portfolio expansion, typical in real estate. Liquidity appears adequate, with operating cash flow covering interest obligations.

Growth Trends And Dividend Policy

The company’s growth is tied to logistics real estate demand, supported by e-commerce tailwinds. A dividend of €3.15 per share signals a commitment to shareholder returns, with payout sustainability likely backed by stable rental income.

Valuation And Market Expectations

At a market cap of €1.57 billion and a beta of 0.8, Argan is viewed as a relatively stable investment within the real estate sector. The valuation reflects expectations of steady cash flows and moderate growth, aligned with its niche focus.

Strategic Advantages And Outlook

Argan’s competitive edge lies in its specialized logistics portfolio and prime French locations. The outlook remains positive, driven by sustained demand for logistics space, though macroeconomic risks and interest rate fluctuations warrant monitoring.

Sources

Company description, financials, and market data provided by user; industry context inferred from sector trends.

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