investorscraft@gmail.com

Intrinsic ValueSociété Foncière Lyonnaise (FLY.PA)

Previous Close73.80
Intrinsic Value
Upside potential
Previous Close
73.80

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 Foncière Lyonnaise (SFL) is a premier player in the Parisian commercial real estate market, specializing in high-value office properties within the Central Business District. Its portfolio, valued at €7.2 billion, includes iconic assets like #cloud.paris and Edouard VII, catering to elite tenants in consulting, media, luxury, and finance. As France's oldest property company, SFL emphasizes long-term value creation through strategic asset management and tenant relationships. The firm operates under the ownership of Inmobiliaria Colonial, leveraging its parent's expertise in prime real estate. SFL's focus on prime locations and premium tenants ensures stable rental income and strong asset appreciation, reinforcing its leadership in the Parisian office REIT sector. The company's reputation for quality and reliability attracts high-profile clients, securing its competitive edge in a dynamic market.

Revenue Profitability And Efficiency

SFL reported revenue of €248.8 million, with net income reaching €206.9 million, reflecting robust profitability. The diluted EPS of €4.82 underscores efficient earnings distribution. Operating cash flow stood at €99.98 million, while capital expenditures were minimal at -€3 million, indicating disciplined spending. The company’s ability to generate consistent cash flow highlights its operational efficiency and strong tenant relationships.

Earnings Power And Capital Efficiency

SFL’s earnings power is evident in its high net income relative to revenue, driven by premium rental yields and low vacancy rates. The firm’s capital efficiency is supported by a focused portfolio in prime Parisian locations, ensuring optimal returns on invested capital. Minimal capex requirements further enhance free cash flow generation, reinforcing its financial flexibility.

Balance Sheet And Financial Health

SFL maintains a solid balance sheet with €84.7 million in cash and equivalents, though total debt stands at €2.74 billion. The debt level is manageable given the stable income from high-quality assets. The company’s financial health is supported by its prime real estate holdings, which provide a strong collateral base and long-term value appreciation.

Growth Trends And Dividend Policy

SFL demonstrates steady growth through strategic asset management and selective acquisitions. The company offers a reliable dividend policy, with a dividend per share of €2.85, appealing to income-focused investors. Its focus on prime Parisian offices ensures resilience against market volatility, supporting sustainable dividend payouts.

Valuation And Market Expectations

With a market cap of €3.11 billion and a beta of 0.29, SFL is perceived as a low-volatility investment. The market values its stable income stream and prime asset base, though high debt levels may weigh on valuation multiples. Investors likely expect continued steady performance given its entrenched market position.

Strategic Advantages And Outlook

SFL’s strategic advantages include its prime Parisian locations, prestigious tenant base, and long-term ownership under Inmobiliaria Colonial. The outlook remains positive, supported by strong demand for premium office space in Paris. However, macroeconomic risks and interest rate fluctuations could pose challenges to growth and valuation.

Sources

Company description, financial data provided

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