investorscraft@gmail.com

Intrinsic ValueCaisse Régionale de Crédit Agricole Mutuel de Paris et d'Ile-de-France (CAF.PA)

Previous Close120.12
Intrinsic Value
Upside potential
Previous Close
120.12

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

Caisse Régionale de Crédit Agricole Mutuel de Paris et d'Ile-de-France operates as a cooperative bank, serving a diverse clientele including individuals, SMEs, farmers, artisans, and local communities in the Paris and Ile-de-France region. The bank’s core revenue model is built on traditional banking services such as savings accounts, loans, and insurance products, alongside specialized financing for vehicles, homes, and education. Its cooperative structure fosters strong member relationships, reinforcing customer loyalty and stability in a competitive regional banking sector. The bank differentiates itself through localized decision-making and a focus on community-driven financial solutions, positioning it as a trusted partner for both retail and commercial clients. While operating in a mature market, it benefits from the broader Crédit Agricole network, enhancing its competitive edge in liquidity management and risk diversification. The bank’s emphasis on agricultural and SME financing further solidifies its niche in France’s fragmented regional banking landscape.

Revenue Profitability And Efficiency

The bank reported revenue of €3.13 billion for the period, with net income of €191.88 million, reflecting a diluted EPS of €6.91. Operating cash flow was negative at €-851.72 million, likely due to liquidity management or loan portfolio adjustments, while capital expenditures remained modest at €-24.45 million. The figures suggest a focus on balancing profitability with operational liquidity needs in a low-interest-rate environment.

Earnings Power And Capital Efficiency

Despite a negative operating cash flow, the bank’s net income demonstrates resilience in core lending and insurance operations. The EPS of €6.91 indicates efficient capital allocation, though the high total debt of €32.25 billion underscores reliance on leverage, typical for regional banks. The beta of 0.64 signals lower volatility relative to the market, aligning with its stable cooperative model.

Balance Sheet And Financial Health

The bank’s financial health is marked by significant total debt of €32.25 billion, offset by its cooperative structure’s inherent stability. Cash and equivalents were not disclosed, but the debt load suggests a reliance on wholesale funding. The absence of cash data limits a full assessment of liquidity, though the dividend payout (€2.58 per share) implies confidence in sustained earnings.

Growth Trends And Dividend Policy

The bank’s growth appears steady, with a focus on regional penetration and member services. A dividend of €2.58 per share reflects a commitment to shareholder returns, supported by net income stability. However, the negative operating cash flow warrants monitoring for long-term sustainability, particularly in a tightening regulatory environment for European banks.

Valuation And Market Expectations

With a market cap of €586.19 million and a low beta, the bank is valued conservatively, likely reflecting its regional focus and cooperative nature. Investors may prize its defensive positioning and dividend yield, though the debt-heavy balance sheet could temper valuation upside in rising-rate scenarios.

Strategic Advantages And Outlook

The bank’s cooperative model and regional expertise provide a defensive moat against larger competitors. Its alignment with Crédit Agricole’s network offers scalability, while niche services (e.g., agricultural loans) bolster relevance. Challenges include managing debt and adapting to digital banking trends, but its community-centric approach positions it for stable, if unspectacular, growth.

Sources

Company description, financial data from public filings (likely EURONEXT disclosures), and beta from market data providers.

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