investorscraft@gmail.com

Intrinsic ValueFigeac Aero S.A. (FGA.PA)

Previous Close10.75
Intrinsic Value
Upside potential
Previous Close
10.75

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

Figeac Aero SA operates in the aerospace and defense sector, specializing in the manufacturing of high-precision aeronautical parts and sub-assemblies. The company serves global aerospace OEMs and tier-1 suppliers with a diversified product portfolio, including structural components for airframes, wings, and engines, alongside value-added services like surface treatment and non-destructive testing. Its expertise in aluminum and hard metal machining positions it as a critical supplier for both commercial and military aircraft programs. Figeac Aero’s market position is reinforced by long-term contracts with major aerospace players, though it faces cyclical demand and competitive pressure from larger integrated manufacturers. The company’s focus on operational efficiency and technological capability supports its niche positioning in a capital-intensive industry.

Revenue Profitability And Efficiency

Figeac Aero reported revenue of €397.2 million for FY 2024, reflecting its role as a mid-tier aerospace supplier. However, the company posted a net loss of €12.2 million, indicating margin pressures from input costs or operational inefficiencies. Operating cash flow of €70.2 million suggests reasonable working capital management, though capital expenditures of €49.4 million highlight ongoing investments to maintain production capabilities.

Earnings Power And Capital Efficiency

The diluted EPS of -€0.3 underscores earnings challenges, likely tied to fixed-cost absorption in a lower-demand environment. Positive operating cash flow relative to net income implies non-cash charges or prudent working capital adjustments. The company’s capital efficiency is constrained by debt servicing costs, with total debt of €382.0 million weighing on financial flexibility.

Balance Sheet And Financial Health

Figeac Aero’s balance sheet shows €88.7 million in cash, providing liquidity against €382.0 million in total debt. The elevated debt level raises leverage concerns, though the absence of dividends suggests a focus on debt reduction. The beta of 1.39 indicates higher volatility relative to the market, typical of cyclical industrials.

Growth Trends And Dividend Policy

Growth is contingent on aerospace sector recovery and execution of backlog orders. The company has suspended dividends (€0.0 per share) to prioritize debt management and operational stability. Future trends may hinge on commercial aircraft production rates and defense spending trends in its key markets.

Valuation And Market Expectations

With a market cap of €385.6 million, the company trades at a modest multiple of revenue, reflecting skepticism about near-term profitability. Investors likely await clearer signs of margin improvement and deleveraging before assigning a higher valuation.

Strategic Advantages And Outlook

Figeac Aero’s niche expertise and long-term client relationships provide stability, but its outlook depends on aerospace demand recovery and successful debt management. Strategic initiatives to diversify into defense and aftermarket services could mitigate cyclical risks, though execution remains critical.

Sources

Company filings, Euronext Paris data

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