investorscraft@gmail.com

Intrinsic ValueAST Groupe (ALAST.PA)

Previous Close0.48
Intrinsic Value
Upside potential
Previous Close
0.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AST Groupe is a French real estate developer specializing in residential construction, including individual houses, apartments, and timber frame homes. The company operates across the full development lifecycle, from land acquisition and feasibility studies to construction and interior fitting. Its diversified offerings, such as project financing and franchise services, position it as an integrated player in France's competitive housing market. While the company serves a broad customer base, its focus on sustainable timber frame construction aligns with growing demand for eco-friendly housing solutions. AST Groupe's regional presence in France provides localized expertise but also exposes it to cyclical demand fluctuations in the domestic property market. The company's franchise model and consulting services add recurring revenue streams, though its core business remains tied to new construction volumes.

Revenue Profitability And Efficiency

In FY2022, AST Groupe reported revenue of €155.8 million but recorded a net loss of €9.1 million, reflecting margin pressures in France's tightening housing market. Negative operating cash flow of €4.2 million and capital expenditures of €1.5 million indicate strained liquidity during the period. The diluted EPS of -€0.71 underscores profitability challenges amid rising construction costs and financing expenses.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow generation in 2022 highlight operational headwinds, with its 1.38 beta suggesting higher volatility versus the broader market. While €29.1 million in cash reserves provides some buffer, the €27.4 million debt load indicates leveraged positioning that could constrain financial flexibility if market conditions deteriorate further.

Balance Sheet And Financial Health

AST Groupe maintains a modest balance sheet with €29.1 million in cash against €27.4 million total debt, yielding limited net cash. The absence of dividend payments preserves capital, though negative operating cash flow raises questions about sustainable working capital management. The €6.2 million market capitalization reflects significant equity value erosion relative to the company's asset base.

Growth Trends And Dividend Policy

Recent performance shows contraction, with no dividend distributions as the company prioritizes liquidity preservation. The French residential construction sector faces near-term demand uncertainty due to rising interest rates, potentially prolonging AST Groupe's turnaround timeline. Historical volatility in earnings suggests cyclical sensitivity rather than consistent growth trajectory.

Valuation And Market Expectations

At a €6.2 million market cap, the stock trades at a steep discount to revenue, reflecting investor skepticism about near-term recovery. The elevated beta indicates market-implied concerns about operational risks and sector exposure. Current pricing appears to factor in continued challenges in converting projects to profitable deliveries.

Strategic Advantages And Outlook

AST Groupe's niche in timber frame construction and integrated services provides differentiation, but execution risks remain elevated. Success hinges on stabilizing margins through cost controls and adapting to France's evolving housing policies. The outlook remains cautious until demonstrable improvements in cash generation and debt management emerge.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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