investorscraft@gmail.com

Intrinsic ValueCaisse Régionale de Crédit Agricole Mutuel Sud Rhône Alpes (CRSU.PA)

Previous Close197.98
Intrinsic Value
Upside potential
Previous Close
197.98

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 Sud Rhône Alpes (CRSU.PA) is a regional banking entity operating under the Crédit Agricole Group, specializing in retail banking services across France. The bank serves individuals and businesses through a network of 84 local banking outlets and 200 branches, offering a comprehensive suite of financial products, including accounts, loans, savings, and insurance solutions. Its cooperative structure aligns with the Crédit Agricole Group's mutualist principles, fostering long-term client relationships and regional economic development. Positioned in the competitive French banking sector, CRSU.PA leverages its regional focus to differentiate itself from larger national and international banks. Its market strength lies in localized customer service, agricultural financing expertise, and community-oriented banking, which resonate well in its operational territory of Sud Rhône Alpes. While it faces competition from digital-first banks and larger financial institutions, its integration within the Crédit Agricole network provides stability and shared resources.

Revenue Profitability And Efficiency

CRSU.PA reported revenue of €1.18 billion for the fiscal year ending December 2024, with net income of €94.1 million, reflecting a steady profitability profile. The bank's diluted EPS of €20.76 indicates efficient earnings distribution among its 4.53 million outstanding shares. Operating cash flow stood at €38.7 million, while capital expenditures were modest at -€9.85 million, suggesting disciplined cost management.

Earnings Power And Capital Efficiency

The bank demonstrates solid earnings power, supported by its diversified product offerings and regional market penetration. Its capital efficiency is underscored by a beta of 0.493, indicating lower volatility relative to the broader market. However, the absence of disclosed cash equivalents limits a full assessment of liquidity management.

Balance Sheet And Financial Health

CRSU.PA's balance sheet reflects a total debt of €14.81 billion, highlighting its reliance on borrowing to fund operations. The lack of disclosed cash reserves complicates liquidity analysis, but its affiliation with Crédit Agricole Group likely provides access to additional financial stability mechanisms.

Growth Trends And Dividend Policy

The bank maintains a shareholder-friendly approach, distributing a dividend of €5.92 per share. Growth prospects are tied to regional economic conditions and the broader Crédit Agricole network's strategic initiatives, though specific expansion metrics are not detailed in the provided data.

Valuation And Market Expectations

With a market capitalization of approximately €98.4 million, CRSU.PA is a smaller player in the regional banking space. Its low beta suggests investor perception of stability, but limited public disclosures may constrain broader market interest.

Strategic Advantages And Outlook

CRSU.PA benefits from its cooperative model and regional specialization, which foster customer loyalty and niche market resilience. Its outlook is closely tied to the performance of the French regional economy and the strategic direction of the Crédit Agricole Group. Challenges include competitive pressures and potential regulatory changes in the banking sector.

Sources

Company description, financial data, and market metrics sourced from publicly available disclosures and financial databases.

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