investorscraft@gmail.com

Intrinsic ValueAtland SAS (ATLD.PA)

Previous Close39.80
Intrinsic Value
Upside potential
Previous Close
39.80

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

Atland SAS is a diversified real estate investment trust (REIT) based in France, specializing in commercial properties including offices, retail outlets, warehouses, and light industrial premises. The company generates revenue through property investments, sale-leaseback transactions, and turnkey rental development services tailored to business clients. Operating in a competitive European REIT sector, Atland differentiates itself through a focus on functional, income-generating assets and value-added services like construction management. Its market position is bolstered by a localized expertise in the French real estate market, where it targets mid-sized commercial properties with stable cash flows. The firm’s hybrid model—combining traditional leasing with development services—provides resilience against cyclical downturns while capitalizing on demand for flexible business real estate solutions. Atland’s strategy emphasizes asset quality over quantity, ensuring long-term tenant retention and sustainable returns in a sector sensitive to economic fluctuations.

Revenue Profitability And Efficiency

Atland reported revenue of €198.9 million for the period, with net income of €8.8 million, reflecting a modest but stable profitability margin. Operating cash flow of €17.9 million underscores efficient cash generation, while limited capital expenditures (-€0.5 million) suggest a focus on optimizing existing assets rather than aggressive expansion. The diluted EPS of €2.03 indicates reasonable earnings distribution across its share base.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by recurring rental income and sale-leaseback transactions, with a disciplined approach to capital allocation. A beta of 0.343 signals lower volatility compared to the broader market, aligning with its income-focused REIT structure. The balance between debt (€131.2 million) and cash reserves (€99.9 million) suggests prudent leverage management.

Balance Sheet And Financial Health

Atland maintains a solid liquidity position with €99.9 million in cash and equivalents against total debt of €131.2 million, indicating manageable leverage. The REIT’s asset-heavy model is typical for the sector, with debt levels reflecting strategic investments in property portfolios rather than operational risk. Financial health appears stable, supported by consistent cash flows from leased properties.

Growth Trends And Dividend Policy

Growth is likely driven by organic lease income and selective development projects, given minimal capex. The dividend payout of €2.3 per share highlights a shareholder-friendly policy, with a yield that may appeal to income-focused investors. However, the modest net income suggests limited near-term dividend growth without significant asset appreciation or portfolio expansion.

Valuation And Market Expectations

With a market cap of €198.9 million, Atland trades at a price-to-earnings multiple derived from its €2.03 EPS, reflecting market expectations for steady but unspectacular growth. The low beta implies investor perception of lower risk, typical for defensive REITs, though sector-wide pressures like interest rate sensitivity could weigh on valuation.

Strategic Advantages And Outlook

Atland’s strategic focus on mid-market commercial properties in France provides niche stability, while its service offerings add revenue diversification. The outlook hinges on sustained demand for flexible business spaces and prudent debt management. Challenges include macroeconomic sensitivity, but the company’s conservative leverage and income-centric model position it to weather cyclical downturns.

Sources

Company description, financial data from disclosed filings, and market metrics from Euronext Paris.

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