investorscraft@gmail.com

Intrinsic ValueSociété Centrale des Bois et des Scieries de la Manche S.A. (CBSM.PA)

Previous Close9.60
Intrinsic Value
Upside potential
Previous Close
9.60

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

Société Centrale des Bois et des Scieries de la Manche S.A. operates as a diversified real estate investment trust (REIT) focused on the French property market. The company specializes in owning, managing, and leasing a portfolio of commercial and mixed-use properties, including offices, business premises, and residential spaces. Its revenue model is anchored in long-term lease agreements, providing stable cash flows while benefiting from France's urban real estate demand. The firm maintains a niche presence in secondary cities, balancing lower acquisition costs with steady occupancy rates. Unlike larger REITs targeting prime locations, CBSM emphasizes value retention through active asset management and selective redevelopment. Its market position is characterized by moderate scale but resilient performance, supported by a conservative leverage strategy and localized tenant relationships. The company’s focus on mixed-use assets diversifies risk, catering to both corporate and residential lessees in a post-pandemic environment where hybrid spaces are gaining traction.

Revenue Profitability And Efficiency

In its latest fiscal year, the company reported revenue of €21.8 million, reflecting its reliance on rental income from a stabilized property portfolio. Net income stood at €0.3 million, indicating thin margins common in asset-heavy REITs. Operating cash flow of €10.6 million underscores efficient property-level operations, with negligible capital expenditures suggesting a mature portfolio requiring minimal reinvestment.

Earnings Power And Capital Efficiency

Diluted EPS of €0.024 highlights modest earnings power, constrained by debt servicing costs and asset depreciation. The absence of significant capex implies capital efficiency, with cash flows primarily directed toward debt management and dividends. The low beta (0.497) suggests earnings are less volatile than the broader market, aligning with its income-focused strategy.

Balance Sheet And Financial Health

The balance sheet shows €31.2 million in cash against €199.2 million of total debt, indicating a leveraged but liquid position. Debt levels are typical for REITs, with interest coverage supported by rental income. The lack of capex preserves liquidity, though refinancing risks persist given rising interest rates in Europe.

Growth Trends And Dividend Policy

Growth appears stagnant, with revenue stability outweighing expansion. The nominal dividend per share (€0.000096) suggests minimal shareholder returns, likely due to earnings retention for debt reduction. The focus remains on maintaining occupancy rather than aggressive portfolio growth.

Valuation And Market Expectations

At a €120 million market cap, the stock trades at ~5.5x revenue, aligning with small-cap REIT multiples. The low beta implies muted market expectations, pricing in limited growth but resilience to economic downturns.

Strategic Advantages And Outlook

CBSM’s strategic advantage lies in its localized asset mix and operational discipline. However, the outlook is cautious, with macroeconomic headwinds potentially pressuring occupancy rates. Its ability to refinance debt at favorable terms will be critical to sustaining profitability.

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