investorscraft@gmail.com

Intrinsic ValueSociété de la Tour Eiffel (EIFF.PA)

Previous Close4.14
Intrinsic Value
Upside potential
Previous Close
4.14

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

Société de la Tour Eiffel is a specialized French REIT focused exclusively on office properties, with a strategic concentration in Greater Paris (80%) and regional markets (20%). The company operates across the full real estate cycle, offering asset management, leasing, and development services tailored to businesses of all sizes. Its portfolio, valued at €1.9 billion, reflects a disciplined approach to acquisitions and value-add opportunities, targeting long-term capital appreciation and stable rental income. The firm differentiates itself through a hands-on management style, emphasizing tenant relationships and operational efficiency. As a pure-play office REIT, it benefits from deep local expertise in France’s dynamic commercial real estate market, particularly in Paris, where demand for high-quality office space remains resilient despite macroeconomic headwinds. Its listing on Euronext Paris and inclusion in key real estate indexes underscore its credibility as a niche player with growth potential.

Revenue Profitability And Efficiency

The company reported €79.0 million in revenue for the period, though net income stood at a loss of €59.2 million, reflecting broader sector challenges such as rising financing costs and valuation adjustments. Operating cash flow of €43.5 million suggests underlying operational stability, but significant capital expenditures (€76.9 million) highlight ongoing portfolio repositioning. The absence of dividends aligns with its reinvestment strategy.

Earnings Power And Capital Efficiency

Negative diluted EPS (-€3.57) and net losses indicate near-term earnings pressure, likely tied to debt servicing costs and asset revaluations. However, the firm’s focus on prime office assets in high-demand regions could support future rental growth and occupancy stability, key drivers of cash flow recovery.

Balance Sheet And Financial Health

Total debt of €811.6 million against €79.0 million in cash raises leverage concerns, though this is partially mitigated by the illiquid nature of real estate assets. The company’s ability to manage refinancing risks and maintain liquidity will be critical, especially in a higher-rate environment.

Growth Trends And Dividend Policy

Strategic refocusing on 100% office assets signals targeted growth, but near-term expansion is constrained by capital allocation toward debt management and selective acquisitions. Dividend suspension reflects prioritization of balance sheet repair over shareholder payouts.

Valuation And Market Expectations

With a market cap of €663 million, the stock trades at a discount to book value, suggesting muted investor sentiment. The low beta (0.556) implies relative insulation from market volatility but also limited growth premium.

Strategic Advantages And Outlook

The company’s Paris-centric portfolio and operational expertise position it to benefit from eventual office market recovery. Execution risks include debt refinancing and leasing demand, but its niche focus provides differentiation in a competitive REIT landscape.

Sources

Company disclosures, Euronext Paris filings, Bloomberg data

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