investorscraft@gmail.com

Intrinsic ValueLes Hôtels Baverez S.A. (ALLHB.PA)

Previous Close73.50
Intrinsic Value
Upside potential
Previous Close
73.50

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

Les Hôtels Baverez S.A. operates in the luxury hospitality segment, managing three prestigious 5-star hotels in Paris: Hotel Regina Louvre, Hotel Raphael, and Majestic Hôtel-Spa. The company’s revenue model is anchored in high-end accommodations, premium services, and strategic locations near key Parisian landmarks, catering to affluent leisure and business travelers. Its properties are positioned as iconic destinations, blending historical charm with modern luxury, reinforcing their appeal in a competitive market. The company’s niche focus on ultra-luxury lodging allows it to command premium pricing, supported by strong brand recognition and repeat clientele. Paris remains a global hub for tourism, ensuring steady demand, though the segment is sensitive to macroeconomic fluctuations and travel trends. Les Hôtels Baverez differentiates itself through personalized service, exclusive amenities, and a reputation for excellence, securing its standing among Paris’s elite hospitality providers.

Revenue Profitability And Efficiency

In its latest fiscal year, Les Hôtels Baverez reported revenue of €42.9 million, with net income of €4.3 million, reflecting a net margin of approximately 10%. The company’s operating cash flow stood at €7.2 million, while capital expenditures were €5.6 million, indicating disciplined reinvestment in property maintenance and upgrades. These metrics underscore efficient operations in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.8 demonstrates solid earnings power relative to its market capitalization. With a robust cash position of €37.5 million and manageable total debt of €15.5 million, Les Hôtels Baverez maintains healthy capital efficiency, balancing liquidity with leverage. Its ability to generate consistent cash flow supports both operational flexibility and shareholder returns.

Balance Sheet And Financial Health

Les Hôtels Baverez exhibits a strong balance sheet, with cash and equivalents covering total debt by a factor of 2.4x. The low debt-to-equity ratio suggests prudent financial management, reducing vulnerability to interest rate fluctuations. The company’s asset-light model, focused on owned properties, provides stability without excessive leverage, aligning with its long-term growth strategy.

Growth Trends And Dividend Policy

While growth is tempered by the niche nature of its market, the company’s focus on high-margin luxury hospitality ensures steady performance. A dividend of €0.3 per share reflects a commitment to returning capital to shareholders, supported by sustainable cash flows. Future expansion may hinge on selective acquisitions or enhancements to existing properties rather than aggressive scaling.

Valuation And Market Expectations

With a market capitalization of €177.9 million and a beta of 0.2, the stock is perceived as a low-volatility investment, likely appealing to conservative investors. The valuation reflects the company’s stable cash flows and premium positioning, though it may lack the growth premium seen in broader hospitality or tech-driven travel sectors.

Strategic Advantages And Outlook

Les Hôtels Baverez benefits from its prime locations, storied brands, and loyal customer base, insulating it from mass-market competition. The outlook remains stable, contingent on Paris’s enduring appeal as a luxury destination. Risks include economic downturns impacting discretionary travel, but the company’s strong balance sheet and operational efficiency position it well to navigate cyclical challenges.

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