investorscraft@gmail.com

Intrinsic ValueCaisse régionale de Crédit Agricole Mutuel Loire Haute-Loire - Société coopérative (CRLO.PA)

Previous Close99.00
Intrinsic Value
Upside potential
Previous Close
99.00

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 Loire Haute-Loire operates as a cooperative regional bank, serving individuals, professionals, farmers, and businesses in France's Loire and Haute-Loire regions. Its core revenue model revolves around traditional banking services, including savings accounts, loans, and insurance products, with a strong emphasis on agricultural financing. The bank benefits from its cooperative structure, fostering deep customer relationships and localized decision-making. Positioned within the competitive French regional banking sector, it leverages the Crédit Agricole network's brand strength while maintaining autonomy to address regional economic needs. Its diversified product suite—spanning retail banking, insurance, and investment solutions—provides stability against sector volatility. The bank's focus on agricultural and SME lending differentiates it from purely urban-centric competitors, aligning with France's rural economic fabric.

Revenue Profitability And Efficiency

The bank reported €394 million in revenue for the period, with net income of €77.8 million, reflecting a net margin of approximately 19.7%. Diluted EPS stood at €5.96, indicating efficient earnings distribution. Negative operating cash flow of €111.6 million, partly offset by modest capital expenditures of €22.4 million, suggests significant liquidity deployment in lending activities or balance sheet adjustments.

Earnings Power And Capital Efficiency

With no reported total debt and €47.6 million in cash equivalents, the bank demonstrates conservative leverage. The absence of debt underscores reliance on deposits and equity funding, typical of cooperative banks. Its beta of 0.6 indicates lower volatility relative to the market, aligning with its stable regional banking focus.

Balance Sheet And Financial Health

The balance sheet appears robust, with no debt obligations and sufficient liquidity. The cooperative structure inherently supports financial resilience through member capital. Negative operating cash flow warrants monitoring, though it may reflect cyclical loan growth rather than structural issues.

Growth Trends And Dividend Policy

A dividend of €2.76 per share signals a commitment to shareholder returns, with a payout ratio of approximately 46%. The bank's regional focus may limit growth scalability but ensures steady demand for agricultural and SME financing. Market cap of €71.2 million suggests a niche valuation relative to larger peers.

Valuation And Market Expectations

The bank trades at a P/E of approximately 9.5x based on diluted EPS, modest for the sector, reflecting its regional scope and cooperative model. Low beta implies investor expectations of stable, albeit slower, growth compared to national banks.

Strategic Advantages And Outlook

The bank's cooperative model and regional specialization provide defensive qualities against economic downturns. Challenges include limited geographic diversification and dependence on France's agricultural sector. Outlook remains stable, supported by its entrenched market position and Crédit Agricole network affiliation.

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