investorscraft@gmail.com

Intrinsic ValueEuropcar Mobility Group S.A. (EUCAR.PA)

Previous Close0.51
Intrinsic Value
Upside potential
Previous Close
0.51

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Europcar Mobility Group S.A. operates as a leading vehicle rental and mobility services provider across Europe and internationally, serving both business and leisure customers. The company’s diversified portfolio includes traditional car and light commercial vehicle rentals under well-known brands such as Europcar, Goldcar, and Fox Rent A Car, alongside innovative car-sharing solutions via Ubeeqo and GoCar. This dual approach allows Europcar to cater to varying customer needs, from short-term rentals to flexible urban mobility solutions. Positioned in the competitive rental and leasing services sector, Europcar leverages its extensive network and brand recognition to maintain a strong market presence, particularly in key European markets like France, Germany, and Spain. The company’s ability to adapt to evolving mobility trends, such as the shift toward shared and sustainable transportation, enhances its resilience in a dynamic industry landscape.

Revenue Profitability And Efficiency

In FY 2021, Europcar reported revenue of €2.27 billion, reflecting gradual recovery from pandemic-related disruptions. The company achieved a net income of €29 million, signaling improved profitability despite operational challenges. Operating cash flow was negative at €-770 million, partly due to working capital adjustments and fleet management costs, while capital expenditures remained controlled at €-60.6 million, indicating disciplined investment in fleet renewal and technology upgrades.

Earnings Power And Capital Efficiency

Europcar’s diluted EPS stood at €0.0069, underscoring modest earnings power amid industry headwinds. The company’s high total debt of €3.9 billion relative to its cash position of €298.9 million highlights significant leverage, though this is typical for capital-intensive rental businesses. Efficient fleet utilization and cost management remain critical to sustaining margins in a competitive market.

Balance Sheet And Financial Health

Europcar’s balance sheet reflects the capital-intensive nature of its operations, with total debt significantly outweighing cash reserves. The company’s liquidity position, supported by €298.9 million in cash, may require careful monitoring given its debt obligations. A beta of 1.73 indicates higher volatility, likely tied to cyclical demand in the rental industry and macroeconomic sensitivity.

Growth Trends And Dividend Policy

Europcar’s growth prospects hinge on post-pandemic travel recovery and expansion into mobility-as-a-service solutions. The company paid a dividend of €0.37 per share in FY 2021, suggesting a commitment to shareholder returns despite financial pressures. Future dividend sustainability will depend on improved cash flow generation and debt reduction.

Valuation And Market Expectations

With no disclosed market capitalization, Europcar’s valuation remains opaque. Investors likely focus on its recovery trajectory, leveraging potential in mobility trends and operational efficiency gains. The high beta implies market expectations of cyclical rebound or heightened risk.

Strategic Advantages And Outlook

Europcar’s strategic strengths lie in its diversified brand portfolio and adaptability to mobility trends. However, high leverage and industry competition pose challenges. The outlook depends on travel demand normalization, fleet optimization, and successful integration of digital and shared mobility offerings to capture long-term growth.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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