investorscraft@gmail.com

Intrinsic ValueGascogne S.A. (ALBI.PA)

Previous Close2.18
Intrinsic Value
Upside potential
Previous Close
2.18

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

Gascogne SA operates in the packaging and containers industry, specializing in wood and paper-based solutions. The company’s core revenue model is divided into two segments: Wood, which includes decorative wood and construction materials, and Packaging, which produces kraft papers, industrial sacks, and laminates for diverse applications. Serving sectors like construction, agriculture, and flexible packaging, Gascogne leverages its vertically integrated operations to maintain cost efficiency and product consistency. Its market position is reinforced by a long-standing presence in France and selective international expansion, catering to both industrial and consumer needs. The company’s hybrid packaging solutions, combining paper and plastic, address sustainability trends while meeting technical performance demands. Despite competition from larger global players, Gascogne differentiates through niche expertise in specialized laminates and kraft papers, though its scale limits pricing power in commoditized segments.

Revenue Profitability And Efficiency

Gascogne reported revenue of €391.2 million for the period, though net income stood at a loss of €0.6 million, reflecting margin pressures. Operating cash flow of €21.9 million suggests operational liquidity, but high capital expenditures (€64.6 million) indicate ongoing reinvestment needs. The negative EPS of €0.0205 underscores profitability challenges, likely tied to input cost volatility or competitive pricing.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with diluted EPS in negative territory. Capital efficiency is mixed: robust operating cash flow is offset by significant capex, likely directed toward maintaining production capabilities or sustainability initiatives. The absence of dividends aligns with reinvestment priorities, though debt levels warrant scrutiny.

Balance Sheet And Financial Health

Gascogne’s balance sheet shows €105.1 million in cash against €254 million in total debt, indicating moderate leverage. Liquidity appears manageable, but the debt-to-equity ratio suggests reliance on borrowing. The lack of dividend payouts may reflect a focus on debt servicing or cyclical sector pressures.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue stability offset by profitability struggles. No dividends were distributed, likely due to earnings challenges or strategic retention for debt reduction. Sector tailwinds like sustainable packaging could support future top-line growth, but execution risks persist.

Valuation And Market Expectations

With a market cap of €85.1 million and a beta of 0.841, Gascogne trades as a low-volatility small-cap. The negative earnings and high capex suggest subdued market expectations, though niche positioning in sustainable materials may attract ESG-focused investors.

Strategic Advantages And Outlook

Gascogne’s strengths lie in its integrated wood and packaging operations and sustainability-aligned products. However, margin recovery hinges on cost management and demand for premium laminates. Macroeconomic headwinds in construction and raw material costs pose near-term risks, while long-term prospects depend on innovation in eco-friendly packaging.

Sources

Company filings, Euronext Paris data

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