investorscraft@gmail.com

Intrinsic ValueCaisse Régionale de Crédit Agricole Mutuel du Languedoc Société coopérative (CRLA.PA)

Previous Close80.50
Intrinsic Value
Upside potential
Previous Close
80.50

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 du Languedoc Société Coopérative operates as a regional cooperative bank in France, serving individuals, professionals, farmers, businesses, and public authorities. Its diversified revenue model includes retail banking, insurance, corporate and investment banking, asset management, and specialized financing. The bank distinguishes itself through its cooperative structure, fostering strong local ties and customer loyalty. With 5,935 branches across France, it maintains a robust regional presence, particularly in agricultural and SME financing, leveraging its deep sector expertise. The bank’s integrated approach—combining traditional banking with insurance and wealth management—enhances cross-selling opportunities while mitigating sector-specific risks. Its focus on sustainable financing and community-driven initiatives aligns with evolving regulatory and customer expectations in the European banking sector.

Revenue Profitability And Efficiency

The bank reported revenue of €1.70 billion for the period, with net income of €173.32 million, reflecting a net margin of approximately 10.2%. Diluted EPS stood at €8.78, indicating solid profitability. Operating cash flow was negative at €-464.4 million, likely due to lending activities or liquidity management, while capital expenditures were modest at €-20.1 million, suggesting disciplined operational spending.

Earnings Power And Capital Efficiency

The bank’s earnings power is underpinned by its diversified revenue streams, including interest income from loans and fees from asset management and advisory services. Its cooperative model may support stable deposit funding, though the high total debt of €17.38 billion signals significant leverage. Further analysis of net interest margins and cost-to-income ratios would clarify capital efficiency.

Balance Sheet And Financial Health

Total debt of €17.38 billion raises questions about leverage, though the absence of reported cash equivalents limits a full liquidity assessment. The cooperative structure may provide resilience, but the debt load warrants scrutiny, particularly in a rising-rate environment. Regulatory capital ratios would be critical to evaluate solvency.

Growth Trends And Dividend Policy

The bank’s dividend of €2.66 per share suggests a commitment to shareholder returns, with a payout ratio of approximately 30% based on net income. Growth prospects hinge on regional economic conditions and the bank’s ability to expand its fee-based services. Agricultural and SME lending could drive loan book growth, though macroeconomic headwinds may temper momentum.

Valuation And Market Expectations

With a market cap of €105.7 million and a beta of 0.904, the bank trades with moderate volatility relative to the market. The valuation appears modest relative to earnings, but further peer comparison is needed to assess whether this reflects regional banking risks or cooperative-specific discounts.

Strategic Advantages And Outlook

The bank’s cooperative model and regional focus provide stability, but its high leverage and exposure to cyclical sectors like agriculture pose risks. Strategic priorities likely include digital transformation and sustainable finance initiatives. Success will depend on balancing growth with capital preservation in a competitive French banking landscape.

Sources

Company description, financial data from disclosed ticker metrics

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