investorscraft@gmail.com

Intrinsic ValueCourtois S.A. (COUR.PA)

Previous Close116.00
Intrinsic Value
Upside potential
Previous Close
116.00

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

Courtois S.A. operates in the French real estate sector, specializing in the renovation and resale of properties primarily in the Midi-Pyrenees and Paris regions. The company focuses on acquiring undervalued or distressed properties, refurbishing them to enhance market appeal, and selling them for a profit. This value-add strategy positions Courtois as a niche player in a competitive market, leveraging localized expertise to identify opportunities in dynamic urban and regional markets. Unlike large-scale developers, Courtois maintains a lean operational model, targeting smaller, high-potential transactions that require hands-on management. The company’s geographic concentration in Toulouse and Paris provides access to resilient demand drivers, though it also exposes it to regional economic fluctuations. Courtois competes with both local renovators and institutional investors, differentiating itself through agility and deep market knowledge. Its modest scale limits economies of scale but allows for tighter cost control and adaptive project selection.

Revenue Profitability And Efficiency

Courtois reported revenue of €945,000 for the period, alongside a net loss of €347,000, reflecting challenges in translating property sales into profitability. The negative operating cash flow of €2.81 million suggests significant upfront investments in renovations or inventory, though capital expenditures were negligible. The company’s ability to monetize its real estate assets efficiently remains under pressure, with diluted EPS at -€4.77.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate limited near-term earnings power, likely due to project timing or margin compression. With no reported capital expenditures, Courtois appears to prioritize liquidity over expansion, though its cash position of €7.19 million provides a buffer. The lack of dividend payments aligns with its focus on preserving capital for operational needs.

Balance Sheet And Financial Health

Courtois maintains a solid cash reserve of €7.19 million against total debt of €3.9 million, suggesting a manageable leverage position. The absence of capital expenditures and negative operating cash flow, however, raises questions about sustainable liquidity if property turnover slows. The balance sheet reflects a cautious approach, with no apparent aggressive borrowing or investment activities.

Growth Trends And Dividend Policy

The company’s growth trajectory appears stagnant, with no dividend distributions and a focus on small-scale property transactions. Market cap volatility (beta of 0.161) suggests low correlation with broader markets, possibly due to its micro-cap status and localized operations. Future growth may hinge on higher-margin projects or geographic diversification, though current metrics show limited momentum.

Valuation And Market Expectations

With a market cap of €8.39 million, Courtois trades at a modest valuation, reflecting its niche positioning and recent losses. Investors likely price in execution risks tied to its renovation-heavy model, alongside the illiquidity typical of small real estate players. The low beta implies muted sensitivity to macroeconomic shifts, but also limited investor interest.

Strategic Advantages And Outlook

Courtois’s localized expertise and asset-light model offer flexibility, but its reliance on property sales in select regions introduces concentration risk. The outlook remains cautious, with profitability contingent on operational efficiency and market demand. Strategic pivots, such as partnerships or scaled renovations, could improve prospects, though current financials underscore the challenges of its niche approach.

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