investorscraft@gmail.com

Intrinsic ValueCarpinienne de Participations (CARP.PA)

Previous Close6.30
Intrinsic Value
Upside potential
Previous Close
6.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Carpinienne de Participations operates as an equity management firm with a strategic focus on real estate investments, primarily through its 5.14% stake in Foncière Euris, a property entity specializing in shopping malls. The company functions as a holding entity under Finatis Société Anonyme, leveraging its position to participate in the commercial real estate sector. Its business model is centered on long-term capital appreciation rather than active property management, positioning it as a passive investor in a niche segment of the European real estate market. The firm’s market position is influenced by its parent company’s broader portfolio, which provides indirect exposure to retail property assets. While Carpinienne de Participations does not generate direct operational revenue, its value is tied to the performance of its equity holdings, making it a unique player in the real estate services industry. The company’s strategic focus on shopping malls aligns with trends in urban retail, though its passive role limits its ability to influence asset performance directly.

Revenue Profitability And Efficiency

Carpinienne de Participations reported no revenue for FY 2023, reflecting its role as a holding company. The firm posted a net loss of EUR 1.23 million, with diluted EPS of -EUR 0.0039, indicating challenges in capital appreciation or dividend income from its investments. Operating cash flow was negative at EUR 115,000, underscoring its reliance on external financing or asset sales to sustain operations.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its lack of operational income and dependence on the performance of its equity stake in Foncière Euris. With no capital expenditures reported, Carpinienne de Participations maintains a lean structure, but its negative net income and cash flow highlight inefficiencies in translating its holdings into sustainable profitability.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity, with cash and equivalents of EUR 75,000 against total debt of EUR 21.2 million, indicating high leverage. This financial structure raises concerns about solvency, particularly given the absence of dividend income or operational cash flow to service debt obligations.

Growth Trends And Dividend Policy

Growth prospects are tied to the performance of Foncière Euris’s retail property portfolio, which faces sector-wide headwinds from e-commerce and changing consumer preferences. The company has no dividend policy, reflecting its focus on capital preservation rather than shareholder returns.

Valuation And Market Expectations

With a market cap of EUR 2.01 million and negative earnings, the company trades at a distressed valuation. The negative beta of -0.28 suggests low correlation with broader markets, but investor confidence remains weak due to its leveraged position and lack of revenue streams.

Strategic Advantages And Outlook

Carpinienne de Participations benefits from its affiliation with Finatis, which provides strategic oversight, but its outlook is clouded by high debt and reliance on a single asset. A turnaround would require improved performance in Foncière Euris’s portfolio or divestment to reduce leverage.

Sources

Company description, financial data from disclosed filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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