investorscraft@gmail.com

Intrinsic ValueArgan S.A. (ARG.PA)

Previous Close66.00
Intrinsic Value
Upside potential
Previous Close
66.00

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

Argan SA is a specialized French REIT focused on the industrial logistics sector, primarily designing, building, and managing logistical platforms across France. The company serves shippers and logistics firms, leveraging its portfolio of 806,000 square meters of prime real estate to provide high-demand warehousing and distribution solutions. Its vertically integrated model—spanning development, leasing, and asset management—ensures control over property quality and tenant relationships, reinforcing long-term cash flow stability. Operating in a structurally undersupplied European logistics market, Argan benefits from rising e-commerce demand and supply chain modernization trends. The firm differentiates itself through strategic urban logistics locations, catering to last-mile delivery needs, and maintains a competitive edge via scale and operational expertise. Its focus on prime logistics assets in key French hubs positions it as a critical infrastructure partner for global and regional logistics operators.

Revenue Profitability And Efficiency

Argan reported FY revenue of €239 million, with net income reaching €246 million, reflecting robust profitability margins. The company’s EPS of €10.27 underscores efficient capital allocation, while operating cash flow of €174 million indicates strong underlying operational performance. Minimal capital expenditures (€-0.2 million) suggest a mature asset base with limited reinvestment needs, further supporting cash flow generation.

Earnings Power And Capital Efficiency

Argan’s earnings power is evident in its high net income relative to revenue, driven by stable rental income and low vacancy rates. The REIT’s capital efficiency is supported by its asset-light development model and long-term lease structures, which enhance recurring cash flows. Diluted EPS growth reflects disciplined cost management and scalable operations.

Balance Sheet And Financial Health

Argan’s balance sheet shows €85.7 million in cash against €1.87 billion in total debt, indicating leveraged but manageable financial positioning. The debt load is typical for REITs, supported by income-generating assets. Liquidity appears adequate, with operating cash flow covering interest obligations and sustaining dividend payouts.

Growth Trends And Dividend Policy

Argan’s growth is tied to logistics real estate demand, with e-commerce tailwinds supporting rental rate appreciation. The company pays a dividend of €3.3 per share, offering a yield aligned with sector peers. Its focus on prime assets and development pipelines suggests capacity for moderate portfolio expansion and dividend stability.

Valuation And Market Expectations

With a market cap of €1.57 billion and a beta of 0.8, Argan trades as a lower-volatility REIT, reflecting investor confidence in its defensive logistics exposure. Valuation multiples likely factor in steady cash flows and sector growth prospects, though leverage may temper premium pricing.

Strategic Advantages And Outlook

Argan’s strategic advantages include prime logistics locations, a scalable operating model, and sector tailwinds. The outlook remains positive, driven by e-commerce growth and supply chain resilience, though macroeconomic risks could impact leasing demand. The company’s focus on high-quality assets positions it to navigate cyclical pressures.

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