investorscraft@gmail.com

Intrinsic ValueEuropaCorp (ECP.PA)

Previous Close0.68
Intrinsic Value
Upside potential
Previous Close
0.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

EuropaCorp operates as a vertically integrated film production and distribution company, specializing in cinematographic works, TV dramas, and episodic series. Its revenue streams include theatrical distribution, on-demand and video sales, international TV rights licensing, and soundtrack production. The company maintains a niche position in the global entertainment industry, leveraging its French heritage and creative expertise to cater to both domestic and international audiences. EuropaCorp’s diversified model mitigates reliance on any single revenue source, though it faces intense competition from larger studios and streaming platforms. Its strategic focus on high-quality productions and rights monetization allows it to maintain relevance despite market consolidation. The company’s theater operations further differentiate it, providing direct engagement with audiences and ancillary revenue opportunities.

Revenue Profitability And Efficiency

In FY 2021, EuropaCorp reported revenue of €41.5 million, with net income notably higher at €122.6 million, likely due to one-time gains or asset sales. Operating cash flow was €2.9 million, while capital expenditures were modest at €0.5 million, reflecting restrained investment activity. The diluted EPS of €1.28 suggests strong earnings relative to its market cap, though further context on exceptional items would clarify sustainability.

Earnings Power And Capital Efficiency

The company’s net income significantly outpaced revenue, indicating non-operational contributions or cost efficiencies. Operating cash flow was positive but limited, suggesting core operations generate modest liquidity. With minimal capital expenditures, EuropaCorp appears to prioritize financial stability over aggressive expansion, though its ability to reinvest in content production remains critical for long-term competitiveness.

Balance Sheet And Financial Health

EuropaCorp held €47 million in cash against €100.4 million in total debt, signaling a leveraged position. The debt burden could constrain flexibility, though liquidity appears manageable given positive operating cash flow. The absence of a reported market cap suggests potential delisting or financial restructuring, warranting caution for investors.

Growth Trends And Dividend Policy

The company paid a dividend of €0.42 per share, implying a shareholder return focus despite its smaller scale. Growth trends are unclear without multi-year data, but the entertainment sector’s shift toward streaming may pressure traditional distribution models. EuropaCorp’s ability to adapt its content strategy will be pivotal for sustained growth.

Valuation And Market Expectations

With no reported market cap and a beta of 1.07, EuropaCorp’s stock likely mirrors broader market volatility. The elevated net income relative to revenue suggests atypical profitability, possibly from asset sales or restructuring. Investors should scrutinize the sustainability of earnings and the company’s positioning in a rapidly evolving industry.

Strategic Advantages And Outlook

EuropaCorp’s vertical integration and rights monetization provide resilience, but its smaller scale limits bargaining power against dominant streaming platforms. The company’s focus on high-quality productions and niche markets could sustain its brand, though debt levels and industry disruption pose risks. Strategic partnerships or content licensing deals may be necessary to ensure long-term viability.

Sources

Company filings, Euronext Paris

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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