investorscraft@gmail.com

Intrinsic ValueUniti S.A. (ALUNT.PA)

Previous Close1.55
Intrinsic Value
Upside potential
Previous Close
1.55

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

Uniti S.A. operates in the residential construction sector, specializing in managed and serviced residences for seniors. The company focuses on developing high-quality, purpose-built real estate that caters to the growing demand for senior living solutions in France. By integrating services into its residential offerings, Uniti differentiates itself from traditional real estate developers, positioning as a niche player in the senior housing market. The company’s revenue model relies on property development, leasing, and service fees, leveraging demographic trends favoring aging populations. Its market position is reinforced by its focus on urban centers, where demand for senior-oriented housing is rising due to urbanization and changing lifestyle preferences. While competition exists from larger real estate firms, Uniti’s specialized approach allows it to maintain a distinct value proposition in a fragmented industry.

Revenue Profitability And Efficiency

Uniti reported revenue of €161.4 million for the period, with net income of €2.0 million, reflecting modest profitability. Operating cash flow was negative at €-18.7 million, likely due to development-related expenditures, while capital expenditures remained minimal at €-16,000. The company’s ability to convert revenue into earnings appears constrained by operational costs, though its niche focus may support future margin improvements.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at €0, indicating limited earnings power relative to its share count. With a market capitalization of €38.8 million, Uniti’s valuation reflects its small-scale operations. The negative operating cash flow suggests reinvestment needs, though the low capital expenditures imply limited near-term growth investments. Capital efficiency metrics remain subdued, requiring closer scrutiny of project returns.

Balance Sheet And Financial Health

Uniti holds €54.6 million in cash and equivalents against total debt of €99.7 million, indicating a leveraged but manageable position. The debt-to-equity structure suggests reliance on financing for growth, though liquidity appears adequate. Investors should monitor debt servicing capabilities, particularly given the cyclical nature of real estate development.

Growth Trends And Dividend Policy

The company has not issued dividends, aligning with its growth-focused strategy in a capital-intensive sector. Revenue trends will depend on project completions and occupancy rates in its senior housing portfolio. Demographic tailwinds may support demand, but execution risks in development timelines and leasing remain key variables for future growth.

Valuation And Market Expectations

With a market cap of €38.8 million and a beta of -0.106, Uniti exhibits low correlation to broader markets, likely due to its niche focus. The absence of significant earnings or dividends suggests investor expectations are tied to long-term asset appreciation or potential acquisition interest in the senior housing sector.

Strategic Advantages And Outlook

Uniti’s specialization in senior residences provides a defensible niche amid aging demographics. However, its small scale and leveraged balance sheet pose execution risks. Success hinges on maintaining occupancy rates and securing financing for future projects. The outlook remains cautiously optimistic, contingent on macroeconomic stability and sector-specific demand trends.

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