investorscraft@gmail.com

Intrinsic ValueCompagnie Lebon (ALBON.PA)

Previous Close99.20
Intrinsic Value
Upside potential
Previous Close
99.20

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

Compagnie Lebon operates as a diversified investment holding company with core activities spanning hospitality, private equity, real estate, and thermal bath operations in France. The company’s revenue model is anchored in acquiring majority or minority stakes in unlisted small and medium-sized enterprises, alongside managing a portfolio of 13 hotels and thermal spas under brands like Brides-les-Bains and Salins-les-Thermes. Its real estate valuation business further complements its asset-heavy strategy. Within the French market, Compagnie Lebon occupies a niche position, leveraging its long-standing presence since 1847 to cultivate stable cash flows from hospitality and wellness services. The company’s subsidiary structure under France Participations SA provides strategic flexibility, though its relatively small market cap suggests a localized focus rather than broad sector dominance. The integration of thermal baths with hotel operations differentiates it from pure-play hospitality or asset management firms, offering a unique value proposition in the leisure and wellness segment.

Revenue Profitability And Efficiency

Compagnie Lebon reported revenue of €126 million for the latest fiscal period, though net income stood at a marginal loss of €149,000, reflecting operational challenges or cyclical pressures. Operating cash flow of €18.7 million indicates underlying cash generation capability, but capital expenditures of €12.9 million suggest ongoing reinvestment needs. The absence of debt signals a conservative financial approach, though profitability metrics like diluted EPS of -€0.129 highlight inefficiencies.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with negative net income despite stable revenue. Capital efficiency is mixed, as evidenced by moderate operating cash flow against significant capex. The lack of debt mitigates financial risk, but the low beta (0.766) implies limited sensitivity to market movements, potentially reflecting its niche focus and stable but unspectacular cash flows.

Balance Sheet And Financial Health

Compagnie Lebon maintains a robust balance sheet with €21.1 million in cash and no debt, underscoring financial stability. This conservative structure supports its dividend policy and provides flexibility for opportunistic investments. However, the modest cash position relative to market cap (€104.9 million) may limit aggressive expansion without external financing.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue stability offset by profitability challenges. The company’s €3.5 per share dividend signals a commitment to shareholder returns, though sustainability depends on improved earnings. Its hybrid model—combining hospitality, real estate, and private equity—offers diversification but may lack a clear growth catalyst absent sector tailwinds.

Valuation And Market Expectations

The market values Compagnie Lebon at €104.9 million, reflecting its small-cap status and niche operations. The negative EPS and flat profitability likely temper investor enthusiasm, though the dividend yield may appeal to income-focused stakeholders. The low beta suggests the stock is viewed as a defensive play within the French financial services sector.

Strategic Advantages And Outlook

Compagnie Lebon’s strategic advantages lie in its diversified asset base and long-term industry presence. However, the outlook remains cautious due to marginal profitability and reliance on cyclical hospitality and wellness demand. Operational improvements or strategic divestments could unlock value, but near-term headwinds persist.

Sources

Company filings, Euronext Paris disclosures

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