investorscraft@gmail.com

Intrinsic ValueEurasia Fonciere Investissements S.A. (EFI.PA)

Previous Close0.19
Intrinsic Value
Upside potential
Previous Close
0.19

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Eurasia Fonciere Investissements SA operates as a specialized real estate firm focused on acquiring, developing, and managing properties in France. The company’s portfolio includes a mix of land, commercial buildings, and other real estate assets, primarily generating revenue through rental income and property appreciation. As a subsidiary of Eurasia Groupe SA, it benefits from strategic oversight while maintaining a niche presence in the French real estate services sector. The firm’s market position is modest, with a focus on localized property investments rather than large-scale developments, reflecting its smaller scale compared to industry leaders. Its business model hinges on long-term asset value creation, though its limited diversification and geographic concentration expose it to regional economic fluctuations. The company’s competitive edge lies in its agility and targeted asset selection, though its growth prospects are constrained by its reliance on the French market and the capital-intensive nature of real estate.

Revenue Profitability And Efficiency

In FY 2023, the company reported revenue of €2.98 million, reflecting its reliance on rental income and property operations. However, net income stood at a loss of €990,000, underscoring challenges in cost management or asset performance. Operating cash flow of €894,000 suggests some operational resilience, though capital expenditures of €448,000 indicate ongoing investment needs. The negative EPS of -€0.0147 highlights profitability pressures.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with diluted EPS in negative territory and a net loss for the period. Capital efficiency metrics are not explicitly provided, but the modest operating cash flow relative to revenue suggests room for improvement in asset utilization. The lack of dividend payments aligns with its current earnings profile, prioritizing reinvestment or debt management over shareholder returns.

Balance Sheet And Financial Health

Eurasia Fonciere’s balance sheet shows €191,000 in cash and equivalents against total debt of €9.45 million, indicating a leveraged position. The debt burden may limit financial flexibility, though the real estate-heavy asset base could provide collateral support. The company’s market capitalization of approximately €13 million suggests a relatively small equity cushion against its obligations.

Growth Trends And Dividend Policy

Growth trends are muted, with no dividend distributions in FY 2023, reflecting a focus on stabilizing operations. The company’s small scale and concentrated portfolio may hinder aggressive expansion, though selective acquisitions or development projects could drive incremental value. The absence of a dividend policy aligns with its current financial priorities, emphasizing balance sheet management over immediate shareholder returns.

Valuation And Market Expectations

With a market cap of €13 million and a beta of 0.872, the stock exhibits moderate volatility relative to the broader market. The negative earnings and lack of dividends likely weigh on investor sentiment, though the real estate asset base may offer underlying value. Market expectations appear subdued, with limited visibility on near-term catalysts for revaluation.

Strategic Advantages And Outlook

The company’s strategic advantages include its focused French real estate expertise and backing from Eurasia Groupe SA. However, its outlook remains cautious due to financial leverage and profitability challenges. A turnaround would require improved asset performance, cost discipline, or strategic divestments. The real estate sector’s cyclicality adds further uncertainty, though localized demand could support steady rental income.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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