investorscraft@gmail.com

Intrinsic ValueBernard Loiseau S.A. (ALDBL.PA)

Previous Close3.62
Intrinsic Value
Upside potential
Previous Close
3.62

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

Bernard Loiseau S.A. operates in the upscale hospitality and dining sector, specializing in luxury hotels, fine dining restaurants, and wellness spas across France. The company leverages its strong brand heritage, rooted in the legacy of renowned chef Bernard Loiseau, to attract affluent clientele seeking premium culinary and lodging experiences. Its revenue model is driven by high-margin hospitality services, including room bookings, gourmet dining, and spa treatments, positioning it as a niche player in the competitive French luxury market. The company’s strategic focus on exclusivity and regional authenticity differentiates it from larger hotel chains, allowing it to maintain pricing power and customer loyalty. While its geographic footprint remains concentrated in France, its reputation for excellence in gastronomy and hospitality enhances its appeal to both domestic and international tourists. The company’s market position is further reinforced by its alignment with France’s cultural emphasis on haute cuisine and art de vivre, though its small scale limits broader market penetration.

Revenue Profitability And Efficiency

In its latest fiscal year, Bernard Loiseau reported revenue of EUR 8.06 million, with net income reaching EUR 1.89 million, reflecting a healthy net margin of approximately 23.5%. The absence of reported operating cash flow and capital expenditures suggests limited visibility into cash generation or reinvestment activity, though the company’s profitability indicates efficient cost management in its high-end operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of EUR 1.04 underscores its ability to convert revenue into shareholder earnings effectively. However, the lack of disclosed operating cash flow metrics makes it challenging to assess the sustainability of its earnings power or capital allocation strategies. The modest market capitalization of EUR 5.77 million implies a relatively small-scale operation with concentrated earnings potential.

Balance Sheet And Financial Health

Bernard Loiseau holds EUR 1.54 million in cash and equivalents against total debt of EUR 6.70 million, indicating a leveraged balance sheet. The debt-to-equity ratio appears elevated, though the company’s consistent profitability may support its debt servicing capacity. Further details on liquidity or debt maturity would be needed for a comprehensive assessment of financial resilience.

Growth Trends And Dividend Policy

With no dividend payments and limited public data on historical growth, the company’s focus appears to be on reinvesting profits into maintaining its premium offerings rather than shareholder distributions. Its niche market positioning may constrain rapid expansion, but its profitability suggests stable, if not scalable, operations in the luxury segment.

Valuation And Market Expectations

The company’s low beta of 0.096 indicates minimal correlation with broader market movements, typical of a small-cap, niche operator. The absence of a dividend and modest market cap may limit investor interest to those targeting specialized exposure to France’s high-end hospitality sector.

Strategic Advantages And Outlook

Bernard Loiseau’s key strengths lie in its brand prestige and focus on luxury experiences, which insulate it from mass-market competition. However, its small scale and high leverage pose risks. The outlook hinges on sustained demand for premium hospitality, though macroeconomic pressures could impact discretionary spending in its target demographic.

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