investorscraft@gmail.com

Intrinsic ValueCaisse Régionale de Crédit Agricole Mutuel Alpes Provence Société coopérative (CRAP.PA)

Previous Close142.00
Intrinsic Value
Upside potential
Previous Close
142.00

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 Mutuel Alpes Provence Société coopérative operates as a regional cooperative bank in France, specializing in retail banking services for individuals, businesses, and local communities. The bank generates revenue through diversified financial products, including savings accounts, lending solutions (real estate and consumer credits), insurance offerings, and advisory services. Its cooperative structure aligns with a customer-centric approach, fostering long-term relationships and regional economic development. With approximately 180 agencies and 400 ATMs, the bank maintains a strong local presence in the Alpes-Provence region, serving as a trusted financial partner for retail clients, professionals, and agricultural businesses. Its market position is reinforced by the broader Crédit Agricole network, which provides scale advantages while retaining regional autonomy. The bank’s focus on traditional banking, combined with its cooperative ethos, differentiates it from larger commercial competitors, though it faces margin pressures common in the low-interest-rate European banking environment.

Revenue Profitability And Efficiency

The bank reported revenue of €452.6 million for the fiscal year, with net income of €133.9 million, reflecting a healthy net margin of approximately 29.6%. Diluted EPS stood at €18.03, demonstrating robust earnings power. Operating cash flow was strong at €220.0 million, though capital expenditures of €13.2 million indicate moderate reinvestment needs. The absence of total debt suggests a conservative balance sheet approach.

Earnings Power And Capital Efficiency

The bank’s earnings are driven by interest income from lending activities and fee-based services, supported by efficient operations. With no reported debt and €130.7 million in cash equivalents, the institution maintains high capital efficiency. The cooperative model likely contributes to stable funding costs and lower risk appetite, though this may limit aggressive growth strategies compared to publicly traded peers.

Balance Sheet And Financial Health

The bank’s financial health appears solid, with no reported debt and €130.7 million in cash and equivalents. This conservative leverage profile aligns with its cooperative structure and regional focus. The lack of debt obligations provides flexibility, though it may also indicate limited leverage for expansion. Asset quality and loan book details would further clarify risk exposure.

Growth Trends And Dividend Policy

The bank’s growth is tied to regional economic conditions and its ability to cross-sell financial products. A dividend of €4.14 per share suggests a commitment to returning capital to members, typical of cooperative banks. However, the modest market cap of €64.6 million implies limited scalability beyond its current footprint.

Valuation And Market Expectations

With a market cap of €64.6 million and a beta of 0.624, the bank is perceived as relatively low-risk but with limited growth expectations. The valuation likely reflects its regional focus and cooperative model, which prioritize stability over high returns. Investors may view it as a defensive play within the financial sector.

Strategic Advantages And Outlook

The bank’s cooperative structure and regional embeddedness are key strategic advantages, fostering customer loyalty and stable funding. However, its outlook depends on maintaining profitability amid margin pressures and potential competition from digital banks. Expansion beyond its core region appears unlikely without structural changes, but its conservative approach ensures resilience in economic downturns.

Sources

Company description, financial data from public disclosures (likely annual reports), and market data from Euronext.

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