investorscraft@gmail.com

Intrinsic ValueBassac S.A. (BASS.PA)

Previous Close53.20
Intrinsic Value
Upside potential
Previous Close
53.20

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

BASSAC SA is a real estate development company operating primarily in France, Germany, and Spain, specializing in residential properties and prefabricated garages. The company focuses on delivering housing solutions, including houses and apartments, catering to mid-market demand. As a subsidiary of Premier Investissement SAS, it benefits from strategic backing while maintaining operational independence. BASSAC operates in a competitive European real estate market, where urbanization and housing shortages drive demand. Its presence in multiple countries diversifies geographic risk while leveraging local market dynamics. The company’s emphasis on prefabricated structures aligns with cost efficiency and sustainability trends, positioning it as a pragmatic player in residential development. With a foundation dating back to 1972, BASSAC combines experience with modern development practices, targeting steady growth in core markets.

Revenue Profitability And Efficiency

BASSAC reported revenue of €1.40 billion for the period, with net income of €82.1 million, reflecting a net margin of approximately 5.9%. Operating cash flow stood at €76.4 million, indicating solid cash generation from core activities. Capital expenditures were modest at €3.6 million, suggesting disciplined investment in growth. The company’s profitability metrics demonstrate efficient cost management in a capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of €4.94 highlights BASSAC’s earnings capability relative to its share count. The company’s operating cash flow covers its capital expenditures comfortably, supporting reinvestment without straining liquidity. With a focus on residential development, BASSAC’s capital efficiency is underpinned by its ability to monetize projects while maintaining lean operations.

Balance Sheet And Financial Health

BASSAC maintains a robust balance sheet with €377.6 million in cash and equivalents, providing liquidity against total debt of €690.2 million. The debt level is manageable given the company’s cash flow generation and market capitalization of €961.3 million. The financial structure appears stable, with sufficient liquidity to meet obligations and fund ongoing projects.

Growth Trends And Dividend Policy

The company’s growth is tied to residential real estate demand in its operating regions, with potential upside from housing shortages. BASSAC pays a dividend of €1 per share, reflecting a commitment to shareholder returns while retaining earnings for development. The dividend yield, combined with moderate growth prospects, aligns with a balanced capital allocation strategy.

Valuation And Market Expectations

With a market cap of €961.3 million and a beta of 0.79, BASSAC is viewed as a relatively stable investment within the real estate sector. The valuation reflects expectations of steady performance, supported by its diversified geographic presence and residential focus. Investors likely price in moderate growth given the cyclical nature of real estate development.

Strategic Advantages And Outlook

BASSAC’s long-standing market presence and subsidiary backing provide strategic advantages in securing projects and financing. The outlook remains tied to European housing demand, with potential tailwinds from urbanization and affordability trends. The company’s focus on cost-efficient prefabricated solutions could further differentiate it in a competitive landscape.

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