investorscraft@gmail.com

Intrinsic ValueEiffage S.A. (FGR.PA)

Previous Close124.95
Intrinsic Value
Upside potential
Previous Close
124.95

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

Eiffage SA operates as a diversified construction and infrastructure leader in France and internationally, structured across four key segments: Construction, Infrastructure, Energy Systems, and Concessions. The company’s Construction segment focuses on urban development and building projects, while Infrastructure handles civil engineering and transport networks. Energy Systems specializes in energy and telecom installations, and Concessions manages long-term infrastructure projects under public-private partnerships. Eiffage’s integrated model allows it to capture value across the project lifecycle, from design to maintenance. Its concessions business, including toll roads, provides stable, long-term cash flows, differentiating it from pure-play contractors. The company holds a strong position in France’s infrastructure market, supported by government investments in sustainable mobility and energy transition. Internationally, Eiffage leverages its expertise in complex projects, particularly in Europe and Africa, though domestic operations remain its core revenue driver. The firm’s emphasis on innovation, such as modular construction and renewable energy integration, reinforces its competitive edge in a capital-intensive industry.

Revenue Profitability And Efficiency

Eiffage reported revenue of €24.0 billion in FY2024, with net income of €1.04 billion, reflecting a net margin of approximately 4.3%. Operating cash flow stood at €3.71 billion, underscoring robust cash generation despite capital expenditures of €936 million. The company’s asset-light concessions model contributes to higher margins compared to traditional construction peers, balancing cyclicality in its other segments.

Earnings Power And Capital Efficiency

Diluted EPS of €11.07 demonstrates Eiffage’s ability to translate top-line growth into shareholder returns. The concessions segment’s recurring income enhances earnings stability, while the infrastructure and energy divisions benefit from France’s focus on decarbonization and digital infrastructure. Capital efficiency is supported by disciplined project selection and partnerships that mitigate risk.

Balance Sheet And Financial Health

Eiffage maintains a solid liquidity position with €6.03 billion in cash and equivalents, against total debt of €16.7 billion. The debt level reflects long-term concession liabilities and project financing, typical for the industry. The company’s investment-grade credit profile is supported by predictable cash flows from concessions and a diversified revenue base.

Growth Trends And Dividend Policy

Growth is driven by infrastructure modernization in Europe and renewable energy projects, with concessions providing a steady backlog. Eiffage’s dividend of €4.7 per share signals confidence in sustained cash flow, yielding approximately 3.5% at current valuations. Shareholder returns are balanced with reinvestment in high-margin opportunities like energy transition and smart cities.

Valuation And Market Expectations

At a market cap of €11.5 billion, Eiffage trades at a P/E of ~11x, aligning with peers. Investors likely price in stable concessions income and exposure to EU infrastructure stimulus, though geopolitical and input cost risks persist. The beta of 1.02 indicates market-aligned volatility.

Strategic Advantages And Outlook

Eiffage’s mix of cyclical and defensive businesses positions it well for medium-term growth, particularly in sustainable infrastructure. Its concessions arm provides resilience, while energy and digital infrastructure projects offer upside. Challenges include labor shortages and inflation, but the company’s scale and technical expertise mitigate these risks. The outlook remains positive, tied to EU infrastructure spending and energy transition trends.

Sources

Company filings, Euronext Paris disclosures, Bloomberg

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