investorscraft@gmail.com

Intrinsic ValueAlliance Developpement Capital SIIC (ALDV.PA)

Previous Close0.06
Intrinsic Value
Upside potential
Previous Close
0.06

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

Alliance Developpement Capital SIIC (ADC SIIC) operates as a specialized residential real estate investment trust (REIT) with a strategic focus on Paris and its suburbs. The firm’s core revenue model revolves around owning and managing residential properties, generating income primarily through rental yields and property appreciation. As a niche player in the French residential real estate market, ADC SIIC leverages localized expertise to maintain a portfolio of high-demand urban housing assets, catering to tenants in one of Europe’s most competitive rental markets. The company’s market position is defined by its concentrated geographic footprint, which allows for deep market knowledge but also exposes it to regional economic fluctuations. Unlike diversified REITs, ADC SIIC’s targeted approach emphasizes stability in a sector where occupancy rates and rental income are closely tied to urban migration trends and housing affordability dynamics. Its Belgian base adds a cross-border operational layer, though its asset focus remains firmly French.

Revenue Profitability And Efficiency

ADC SIIC reported revenue of €1.1 million for the period, but net income stood at a loss of €395,000, reflecting operational challenges or potential write-downs. The positive operating cash flow of €1.5 million suggests underlying rental income stability, though capital expenditures were minimal (€-2,000), indicating limited reinvestment in property upgrades or acquisitions.

Earnings Power And Capital Efficiency

The diluted EPS of -€0.0029 underscores weak earnings power, likely due to elevated costs or impairments. However, the firm’s ability to generate operating cash flow exceeding revenue hints at efficient working capital management, possibly from disciplined rent collection or low maintenance outlays.

Balance Sheet And Financial Health

The balance sheet appears resilient, with €2.6 million in cash and equivalents against modest total debt of €179,000, implying a strong liquidity position. The near-debt-free structure reduces financial risk, though the lack of dividend payouts (€0 per share) may reflect conservative capital retention.

Growth Trends And Dividend Policy

Growth appears stagnant, with negligible capex and no dividend distributions. The focus may be on stabilizing existing assets rather than expansion, aligning with its niche market strategy. Investor returns are likely contingent on long-term asset appreciation rather than income.

Valuation And Market Expectations

The market cap of €11.8 million and beta of 0.789 suggest low volatility but limited growth expectations. The absence of dividends and negative earnings may deter income-focused investors, pricing the stock as a speculative play on Parisian real estate recovery.

Strategic Advantages And Outlook

ADC SIIC’s localized expertise and low leverage provide a defensive stance in a cyclical sector. However, its narrow focus and lack of profitability signal reliance on broader housing market trends. Strategic shifts toward asset optimization or selective acquisitions could improve outlook, but current execution remains untested.

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