investorscraft@gmail.com

Intrinsic ValueAcanthe Développement (ACAN.PA)

Previous Close0.24
Intrinsic Value
Upside potential
Previous Close
0.24

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

Acanthe Développement is a French real estate investment company (SIIC) specializing in high-value office properties, with over 94.99% of its portfolio concentrated in prime Parisian districts. The company focuses on capital growth and stable returns through meticulous asset management, targeting premium tenants to maximize occupancy and rental income. Operating in the competitive REIT sector, Acanthe leverages its prime location strategy to differentiate itself, catering to institutional and private investors seeking exposure to Paris's resilient commercial real estate market. Its inclusion in the IEIF SIIC-REITS index underscores its compliance with stringent governance and transparency standards, reinforcing its credibility. The firm’s niche focus on Paris’s elite office spaces positions it as a specialized player, though its small scale relative to larger European REITs may limit diversification benefits.

Revenue Profitability And Efficiency

Acanthe reported revenue of €2.9 million, but net income stood at a loss of €4.0 million, reflecting challenges in asset valuation or operational costs. Operating cash flow of €4.4 million suggests underlying rental income stability, while modest capital expenditures (€-0.2 million) indicate a low-maintenance portfolio. The diluted EPS of -€0.0242 highlights profitability pressures, likely tied to market conditions or one-time impairments.

Earnings Power And Capital Efficiency

The company’s operating cash flow covers its minimal debt (€81,000), signaling strong liquidity. However, negative net income raises questions about recurring earnings power. With €8.0 million in cash, Acanthe maintains flexibility for selective acquisitions or dividends, though its small scale may constrain capital recycling opportunities compared to larger peers.

Balance Sheet And Financial Health

Acanthe’s balance sheet is robust, with cash reserves exceeding total debt by a wide margin. The negligible debt level (€81,000) implies minimal leverage risk, while €8.0 million in cash provides a buffer against market volatility. This conservative structure aligns with its focus on capital preservation but may limit growth without external financing.

Growth Trends And Dividend Policy

Despite its net loss, Acanthe paid a dividend of €0.06 per share, suggesting a commitment to shareholder returns. The Parisian office market’s long-term appeal supports growth potential, but near-term performance hinges on occupancy rates and rental demand. The dividend yield, while modest, may attract income-focused investors given the low-risk profile.

Valuation And Market Expectations

With a market cap of €52.3 million and a beta of 0.38, Acanthe trades as a low-volatility niche REIT. The negative earnings likely weigh on valuation multiples, but its prime assets could command premium pricing if market conditions improve. Investors may price in recovery potential for Paris’s office sector.

Strategic Advantages And Outlook

Acanthe’s prime Parisian footprint and SIIC status are key advantages, offering tax efficiency and access to a stable rental market. However, its small portfolio size and concentrated risk require disciplined asset management. The outlook depends on Paris’s office demand post-pandemic, with upside from tourism recovery and corporate leasing activity.

Sources

Company description, financial data from Euronext Paris, and IEIF SIIC-REITS index documentation.

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