investorscraft@gmail.com

Intrinsic ValueCaisse Régionale de Crédit Agricole du Morbihan (CMO.PA)

Previous Close107.00
Intrinsic Value
Upside potential
Previous Close
107.00

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 du Morbihan operates as a regional banking entity within the broader Crédit Agricole network, specializing in comprehensive financial services for individuals, professionals, and agricultural clients in France. The bank’s diversified revenue model includes traditional retail banking, specialized agricultural financing, insurance products, and leasing solutions, positioning it as a one-stop financial partner for its regional clientele. Its 44 local banking outlets reinforce a community-centric approach, fostering strong customer relationships and localized market penetration. The bank’s focus on agricultural and SME financing distinguishes it within the competitive French banking sector, where it leverages its regional expertise to address niche demands. By integrating digital banking with personalized services, it balances modernization with traditional trust-building, a critical advantage in rural and semi-urban markets. Its insurance offerings further diversify revenue streams, mitigating reliance on interest income. While not a dominant national player, its regional specialization and affiliation with Crédit Agricole provide stability and cross-selling opportunities, reinforcing its resilience against broader economic fluctuations.

Revenue Profitability And Efficiency

The bank reported revenue of €233 million for the period, with net income of €68.8 million, reflecting a healthy net margin of approximately 29.5%. Diluted EPS stood at €13.16, indicating robust earnings generation. Operating cash flow was negative at €-67.4 million, likely due to loan book expansion or working capital adjustments, while capital expenditures remained modest at €-3.1 million, suggesting disciplined investment.

Earnings Power And Capital Efficiency

With a net income of €68.8 million and no reported total debt, the bank demonstrates strong earnings power and capital efficiency. Its zero-debt position underscores a conservative financial strategy, likely supported by stable deposit funding. The absence of leverage enhances its ability to weather economic downturns, though it may limit aggressive growth initiatives.

Balance Sheet And Financial Health

The bank maintains a solid balance sheet, with €41 million in cash and equivalents and no reported debt, indicating high liquidity and minimal financial risk. This conservative structure aligns with its regional banking focus, prioritizing stability over leverage. The lack of debt obligations provides flexibility for strategic investments or dividend distributions without compromising financial health.

Growth Trends And Dividend Policy

The bank’s growth appears steady, supported by its regional niche and diversified product suite. A dividend of €2.87 per share suggests a commitment to shareholder returns, with a payout ratio of approximately 21.8% based on net income. This balanced approach indicates a preference for sustainable dividends while retaining earnings for organic growth or regulatory capital requirements.

Valuation And Market Expectations

With a market cap of €124.6 million and a beta of 0.337, the bank is perceived as a low-volatility investment, likely appealing to risk-averse investors. Its valuation reflects its regional focus and stable earnings, though limited scalability may cap premium multiples compared to larger peers. Market expectations likely center on steady performance rather than aggressive expansion.

Strategic Advantages And Outlook

The bank’s strategic advantages lie in its regional expertise, strong agricultural ties, and affiliation with Crédit Agricole’s network. Its outlook remains stable, benefiting from a loyal customer base and conservative financial management. Challenges include competition from digital banks and macroeconomic pressures on agricultural sectors, but its niche positioning and prudent balance sheet provide resilience.

Sources

Company description, financial data from disclosed metrics (market cap, revenue, net income, etc.), and industry context inferred from sector classification.

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