investorscraft@gmail.com

Intrinsic ValueCaisse Régionale de Crédit Agricole Mutuel Nord de France Société coopérative (CNF.PA)

Previous Close16.10
Intrinsic Value
Upside potential
Previous Close
16.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 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 Nord de France Société coopérative operates as a regional cooperative bank in France, serving retail and business customers in the Nord de France region. The bank provides a comprehensive suite of financial services, including savings accounts, insurance products (auto, home, life, and borrower insurance), and credit solutions (real estate and consumer loans). Its cooperative structure aligns with the Crédit Agricole Group's mutualist principles, fostering long-term client relationships and community-focused banking. The bank's market position is reinforced by its deep regional roots, established in 1894, and its integration within the broader Crédit Agricole network, which provides scale advantages in funding and risk management. While competing with larger national banks and digital entrants, its localized expertise and cooperative model differentiate it in serving regional SMEs and agricultural clients. The bank's revenue is primarily driven by net interest income from loans and deposits, supplemented by fees from insurance and wealth management services.

Revenue Profitability And Efficiency

In FY 2022, the bank reported revenue of €646.1 million, with net income of €169.8 million, reflecting stable profitability in a challenging interest rate environment. Operating cash flow was negative at €-320.1 million, likely due to liquidity management or loan portfolio adjustments. Capital expenditures were modest at €-29.2 million, indicating disciplined cost control.

Earnings Power And Capital Efficiency

The bank's earnings power is anchored in its diversified revenue streams, combining interest income with fee-based services. Diluted EPS data is unavailable, but the net income figure suggests solid capital efficiency. The cooperative model supports lower funding costs and stable deposit bases, enhancing net interest margins.

Balance Sheet And Financial Health

The bank maintains a strong liquidity position, with cash and equivalents of €4.4 billion against total debt of €220.3 million, underscoring a conservative leverage profile. The low debt-to-equity ratio reflects the cooperative's emphasis on financial stability and member-focused governance.

Growth Trends And Dividend Policy

Growth is likely tied to regional economic conditions and Crédit Agricole Group synergies. The bank paid a dividend of €1.05 per share, signaling a commitment to shareholder returns despite its cooperative structure. No shares outstanding data is available to assess payout ratios.

Valuation And Market Expectations

With a market cap of €260.5 million and a beta of 0.68, the bank is perceived as a lower-risk regional player. Valuation metrics are limited without EPS or P/E data, but its niche positioning may appeal to investors seeking stable, dividend-yielding financials.

Strategic Advantages And Outlook

The bank's cooperative model, regional expertise, and Crédit Agricole affiliation provide resilience against competition. Challenges include margin pressure from low interest rates and digital disruption. Its outlook hinges on leveraging local relationships and group resources to sustain profitability.

Sources

Company description, financial data from disclosed filings (likely Crédit Agricole Group reports), market data from EURONEXT.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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