investorscraft@gmail.com

Intrinsic ValueArtea S.A. (ARTE.PA)

Previous Close9.20
Intrinsic Value
Upside potential
Previous Close
9.20

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

Artea SA is a French real estate development company specializing in mixed-use projects, including tertiary parks, urban office buildings, eco-neighborhoods, hotels, and housing developments. The company differentiates itself by integrating renewable energy solutions, such as photovoltaic and hydraulic power generation, into its developments, aligning with sustainability trends. Operating primarily in France, Artea leverages its expertise in urban planning and green construction to cater to both commercial and residential demand. Its market position is niche but strategically focused on sustainable urban development, a growing segment in European real estate. The company’s dual focus on traditional real estate and renewable energy provides diversification, though its smaller scale limits direct competition with larger developers. Artea’s projects often target mid-market and institutional clients, positioning it as a regional player with specialized capabilities in eco-conscious development.

Revenue Profitability And Efficiency

In FY 2023, Artea reported revenue of €113.6 million, but net income was negative at €-27.4 million, reflecting operational challenges or project timing. The diluted EPS of €-5.79 underscores profitability pressures. Operating cash flow was positive at €13.8 million, though capital expenditures of €-15.5 million indicate ongoing investment in development projects, weighing on free cash flow.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS suggest limited near-term earnings power, likely due to high development costs or cyclical real estate pressures. Operating cash flow coverage of capital expenditures is tight, with €13.8 million in OCF against €15.5 million in capex, indicating reliance on external financing or debt to fund growth.

Balance Sheet And Financial Health

Artea’s balance sheet shows €4.6 million in cash against €208.2 million in total debt, highlighting significant leverage. The debt-heavy structure may constrain flexibility, particularly in a rising interest rate environment. The absence of dividends aligns with reinvestment priorities, but the high debt-to-equity ratio warrants caution regarding financial stability.

Growth Trends And Dividend Policy

Growth appears constrained by profitability challenges, with no dividend payouts reflecting a focus on capital retention. The renewable energy segment could offer long-term upside, but near-term trends depend on real estate market conditions in France. The lack of dividends suggests management prioritizes project funding over shareholder returns.

Valuation And Market Expectations

With a market cap of €49.1 million and negative earnings, Artea trades on speculative metrics, likely reflecting its niche focus and leveraged position. The beta of 0.736 indicates lower volatility than the broader market, possibly due to its small-cap status and specialized operations.

Strategic Advantages And Outlook

Artea’s integration of renewable energy into real estate projects provides a strategic edge in sustainability-driven markets. However, high debt and negative earnings pose execution risks. The outlook hinges on France’s real estate demand and the scalability of its green initiatives, though near-term headwinds may persist.

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