investorscraft@gmail.com

Intrinsic ValueAltarea SCA (0IRK.L)

Previous Close£116.20
Intrinsic Value
Upside potential
Previous Close
£116.20

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

Altarea SCA is a leading French real estate developer and investor, operating across three core markets: Retail, Housing, and Business real estate. The company specializes in mixed-use urban renewal projects, leveraging its integrated expertise in design, development, marketing, and property management to deliver tailored real estate solutions. Its diversified portfolio and strong foothold in France position it as a key player in large-scale urban transformation initiatives, aligning with evolving urban planning trends. Altarea’s dual role as both developer and investor allows it to capture value across the real estate lifecycle, from project inception to long-term asset management. The company’s inclusion in the SBF 120 index underscores its market prominence and stability. By focusing on high-demand sectors and mixed-use developments, Altarea mitigates sector-specific risks while capitalizing on France’s urban regeneration needs, reinforcing its competitive edge in a fragmented industry.

Revenue Profitability And Efficiency

Altarea reported revenue of €2.78 billion, reflecting its scale in the French real estate market. However, net income stood at a modest €6.1 million, indicating margin pressures, possibly due to development cycles or market conditions. Operating cash flow of €370.1 million suggests solid operational efficiency, while capital expenditures of €-31.9 million highlight disciplined investment in growth projects.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.29 reflects modest earnings relative to its revenue base. Operating cash flow coverage of debt and dividends appears manageable, but the low net income raises questions about cost structures or cyclical headwinds. Altarea’s ability to generate cash from operations supports its capital recycling strategy, though profitability metrics warrant closer scrutiny.

Balance Sheet And Financial Health

Altarea maintains a robust liquidity position with €778.9 million in cash and equivalents, offset by total debt of €3.0 billion. The debt level is significant but aligns with industry norms for development-focused firms. The balance sheet suggests capacity to fund ongoing projects, though leverage ratios should be monitored given the capital-intensive nature of real estate development.

Growth Trends And Dividend Policy

The company’s growth is tied to France’s urban renewal demand, with mixed-use projects driving long-term value. A dividend of €8 per share indicates a commitment to shareholder returns, though payout sustainability depends on improving profitability. Market cap of €2.24 billion reflects investor confidence in its development pipeline, but earnings growth will be critical to maintaining valuation multiples.

Valuation And Market Expectations

Trading with a beta of 1.039, Altarea’s stock exhibits moderate sensitivity to market movements. The current valuation likely prices in its leadership in French urban renewal, but muted net income may limit upside until operational efficiency improves. Investors appear to balance its development potential against cyclical risks in real estate.

Strategic Advantages And Outlook

Altarea’s integrated model and focus on mixed-use projects provide resilience against sector volatility. Its expertise in urban regeneration aligns with sustainable urban planning trends, offering long-term growth avenues. However, near-term profitability challenges and debt levels require careful execution. The outlook hinges on leveraging its market position to deliver higher-margin projects while maintaining financial discipline.

Sources

Company description, financial data from disclosed filings, and market metrics from Euronext Paris.

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