investorscraft@gmail.com

Intrinsic ValueEurasia Groupe S.A. (ALEUA.PA)

Previous Close1.22
Intrinsic Value
Upside potential
Previous Close
1.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Eurasia Groupe SA operates as a specialized real estate services firm in France, focusing on commercial property leasing, subletting, and development. The company’s portfolio includes retail showrooms, warehouses, and office spaces, supplemented by a boutique hotel operation with 43 rooms. Its revenue model is anchored in long-term lease agreements and strategic property development, positioning it as a niche player in the French real estate market. While not a dominant force, Eurasia Groupe leverages its localized expertise to maintain steady occupancy rates and capitalize on mid-market demand. The company’s dual focus on income-generating leases and selective development projects provides a balanced exposure to both stable cash flows and potential capital appreciation. Its modest scale limits direct competition with larger REITs, allowing it to cater to regional tenants and investors seeking tailored real estate solutions.

Revenue Profitability And Efficiency

In FY 2023, Eurasia Groupe reported revenue of €23.0 million, with net income of €5.3 million, translating to a diluted EPS of €0.70. The company’s profitability metrics appear robust relative to its market cap, though operating cash flow was negative at €-24.8 million, likely due to timing differences in lease collections or development expenditures. Capital expenditures of €-3.0 million suggest moderate reinvestment activity.

Earnings Power And Capital Efficiency

The company’s net income margin of approximately 23% reflects efficient cost management, but its negative operating cash flow raises questions about working capital dynamics. With a market cap of €9.2 million, the firm’s earnings yield is elevated, though this may reflect market skepticism about sustainability or growth prospects. The absence of a dividend further suggests capital retention for operational or developmental needs.

Balance Sheet And Financial Health

Eurasia Groupe’s balance sheet shows €1.3 million in cash against €59.8 million in total debt, indicating significant leverage. This high debt load relative to equity could constrain financial flexibility, particularly in a rising interest rate environment. The lack of detailed debt maturity or interest coverage data warrants caution, though the firm’s profitable operations may support servicing requirements.

Growth Trends And Dividend Policy

The company has not paid dividends, prioritizing internal capital allocation. Its growth trajectory appears muted, with revenue and net income figures suggesting stability rather than expansion. The hotel operation and development activities could offer incremental growth, but the broader French real estate market’s cyclicality may limit upside. Investors should monitor lease renewals and development pipeline updates for signs of momentum.

Valuation And Market Expectations

Trading at a low market cap of €9.2 million, Eurasia Groupe’s valuation reflects its niche status and leveraged position. The beta of 0.038 implies minimal correlation with broader markets, possibly due to illiquidity or idiosyncratic factors. The disparity between net income and operating cash flow may contribute to investor caution, though the firm’s profitability could attract value-oriented buyers if sustained.

Strategic Advantages And Outlook

Eurasia Groupe’s localized focus and mixed-asset strategy provide diversification benefits within the French real estate sector. However, its high debt and negative cash flow pose risks, particularly if property demand softens. The firm’s ability to refinance debt and maintain occupancy rates will be critical. A more transparent capital allocation strategy could improve investor confidence in its long-term prospects.

Sources

Company description, financial data from disclosed ticker metrics

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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