investorscraft@gmail.com

Intrinsic ValueGroupe Capelli (ALCAP.PA)

Previous Close3.08
Intrinsic Value
Upside potential
Previous Close
3.08

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

Groupe Capelli is a French real estate development company specializing in residential and office properties across France, Switzerland, and Luxembourg. The company focuses on developing living spaces, including apartments, houses, duplex villas, and offices, catering to institutional investors, social landlords, individual investors, and primary homebuyers. As a subsidiary of JCC Participations, it leverages its long-standing presence since 1976 to maintain a regional foothold in competitive real estate markets. Capelli operates in a capital-intensive sector where success hinges on land acquisition, regulatory compliance, and demand cycles. Its revenue model relies on property sales and development projects, with margins sensitive to construction costs and market pricing. While not a market leader, the firm maintains a niche presence in mid-scale developments, balancing institutional partnerships with direct consumer sales. The company’s geographic concentration in Western Europe exposes it to localized economic risks but also provides stability through diversified client segments.

Revenue Profitability And Efficiency

In FY 2024, Groupe Capelli reported revenue of €67 million, reflecting its project-based income streams. However, net income stood at a loss of €52.8 million, with diluted EPS at -€24.09, indicating significant profitability challenges. Operating cash flow was positive at €7.2 million, suggesting some operational liquidity, though capital expenditures were minimal at -€0.3 million, highlighting constrained investment activity.

Earnings Power And Capital Efficiency

The company’s negative earnings and high total debt of €461.6 million underscore strained capital efficiency. With no dividend distribution and a market cap of €6.8 million, the firm’s ability to generate shareholder returns remains limited. The beta of 1.021 indicates market-aligned volatility, but weak earnings power raises concerns about sustainable value creation.

Balance Sheet And Financial Health

Groupe Capelli’s balance sheet shows €28.6 million in cash against €461.6 million in total debt, signaling leveraged financial positioning. The debt-heavy structure may constrain flexibility, particularly given the cyclical nature of real estate development. Liquidity appears manageable in the short term, but long-term solvency depends on project execution and market conditions.

Growth Trends And Dividend Policy

The absence of dividends and persistent net losses suggest a focus on survival rather than growth. With stagnant capital expenditures and negative profitability, the company lacks clear growth catalysts. Its trajectory will likely hinge on restructuring or sector recovery, though no immediate turnaround is evident.

Valuation And Market Expectations

The modest market cap of €6.8 million reflects subdued investor confidence, aligning with the company’s financial struggles. Trading at a negative EPS, the stock is priced for distress, with little expectation of near-term earnings recovery. Market sentiment appears cautious, factoring in operational and leverage risks.

Strategic Advantages And Outlook

Groupe Capelli’s regional expertise and diversified client base offer foundational strengths, but its high debt and losses overshadow these advantages. The outlook remains challenging unless the company can streamline costs, secure new funding, or benefit from a real estate market upturn. Strategic partnerships or asset sales may be critical to stabilizing its financial position.

Sources

Company filings, market 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