investorscraft@gmail.com

Intrinsic ValueFinanciere et Immobiliere de l'Etang de Berre et de la Mediterranee S.A. (BERR.PA)

Previous Close11.20
Intrinsic Value
Upside potential
Previous Close
11.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Financière et Immobilière de l'Etang de Berre et de la Méditerranée SA operates in the real estate services sector, specializing in caravanning, parking, and restaurant rental businesses. The company leverages its strategic locations in southern France to generate steady rental income, catering to both leisure and commercial clients. Its diversified revenue streams include long-term leases and seasonal rentals, providing resilience against market fluctuations. The firm’s niche focus on high-demand tourist areas strengthens its competitive positioning within the regional real estate market. With a history dating back to 1971, the company has established a reputation for reliability, though its small-scale operations limit broader market influence. Its asset-light approach and localized expertise allow it to maintain operational efficiency while capitalizing on Mediterranean tourism trends.

Revenue Profitability And Efficiency

In FY 2022, the company reported revenue of €1.5 million, overshadowed by an unusually high net income of €13.2 million, likely due to non-recurring gains or asset sales. The absence of disclosed operating cash flow and capital expenditures limits deeper efficiency analysis, but its minimal debt (€0.48 million) and substantial cash reserves (€19.1 million) suggest strong liquidity.

Earnings Power And Capital Efficiency

The diluted EPS of €6.92 reflects robust earnings power relative to its market cap, though this may not be sustainable without recurring operational drivers. The lack of capital expenditure data prevents a full assessment of reinvestment efficiency, but the negligible debt indicates low capital costs.

Balance Sheet And Financial Health

The balance sheet is notably healthy, with cash and equivalents (€19.1 million) far exceeding total debt (€0.48 million). This conservative leverage profile, combined with a net cash position, underscores minimal financial risk and ample capacity for strategic investments or shareholder returns.

Growth Trends And Dividend Policy

Historical growth trends are unclear due to sparse data, but the €1.1 dividend per share signals a commitment to returning capital. The payout appears sustainable given the cash-rich balance sheet, though reliance on non-operational income raises questions about long-term consistency.

Valuation And Market Expectations

With a market cap of €12.6 million, the stock trades at a low multiple to earnings, likely reflecting its small size and niche focus. The beta of 0.5 suggests lower volatility relative to the broader market, aligning with its stable but limited growth profile.

Strategic Advantages And Outlook

The company’s prime Mediterranean locations and asset-light model provide defensive advantages, but its small scale and reliance on tourism expose it to regional economic cycles. Strategic monetization of its cash reserves could unlock value, though operational scalability remains a challenge.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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