investorscraft@gmail.com

Intrinsic ValueBourse Direct S.A. (BSD.PA)

Previous Close5.24
Intrinsic Value
Upside potential
Previous Close
5.24

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

Bourse Direct SA operates as a digital stock brokerage firm in France, specializing in online trading platforms that cater to retail and professional investors. The company provides a comprehensive suite of financial products, including equities, derivatives, mutual funds, and structured products, alongside tax-advantaged investment vehicles like life insurance and real estate offerings. Its multi-brand strategy, encompassing platforms such as Boursedirect.fr and Tradebox.fr, allows it to target diverse investor segments with tailored solutions. Positioned in the competitive French online brokerage market, Bourse Direct differentiates itself through a combination of user-friendly technology, competitive pricing, and a broad product portfolio. The firm benefits from its affiliation with parent company E-VIEL SA, which provides strategic stability, though it faces intense competition from both traditional banks and fintech disruptors. Its focus on digital efficiency and regulatory compliance strengthens its appeal in a market increasingly driven by self-directed investing trends.

Revenue Profitability And Efficiency

In its latest fiscal year, Bourse Direct reported revenue of €76.4 million, with net income of €19.1 million, reflecting a robust net margin of approximately 25%. The company generated €20.8 million in operating cash flow, underscoring efficient operations, though capital expenditures of €4.5 million indicate ongoing investments in platform and technology upgrades. Diluted EPS stood at €0.37, demonstrating solid earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its scalable digital platform, which minimizes marginal costs per additional user. With a beta of 0.83, Bourse Direct exhibits lower volatility than the broader market, suggesting stable cash flows. However, its reliance on trading volumes and market conditions introduces cyclicality, which is partially mitigated by diversified revenue streams from insurance and tax-optimized products.

Balance Sheet And Financial Health

Bourse Direct carries €42.6 million in total debt, though the absence of reported cash balances limits visibility into liquidity. The lack of disclosed cash reserves raises questions about short-term flexibility, but its positive operating cash flow and moderate leverage suggest manageable financial obligations. Further clarity on working capital would enhance the assessment of its financial resilience.

Growth Trends And Dividend Policy

The company’s growth is tied to the expansion of France’s retail investing market and its ability to capture market share. A dividend of €0.20 per share signals a commitment to shareholder returns, with a payout ratio of approximately 54% based on diluted EPS. Future growth may hinge on product innovation and user acquisition in a saturated competitive landscape.

Valuation And Market Expectations

At a market cap of €225 million, Bourse Direct trades at roughly 3x revenue and 12x net income, aligning with niche financial services peers. Its below-market beta implies investor expectations of steady, albeit unspectacular, performance. The valuation reflects its established position but also pricing pressures in the online brokerage sector.

Strategic Advantages And Outlook

Bourse Direct’s strengths lie in its multi-platform approach and regulatory expertise in the French market. Challenges include competition from low-cost brokers and the need to continuously enhance digital capabilities. The outlook remains cautiously optimistic, contingent on its ability to maintain cost discipline while expanding high-margin ancillary services like insurance and tax advisory offerings.

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