investorscraft@gmail.com

Intrinsic ValueLa Forestière Equatoriale S.A. (FORE.PA)

Previous Close675.00
Intrinsic Value
Upside potential
Previous Close
675.00

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

La Forestière Equatoriale SA operates primarily through its subsidiary, Sitarail, which manages a critical railway network connecting Ivory Coast and Burkina Faso. The company plays a pivotal role in regional trade and transportation, facilitating the movement of goods and passengers across these West African nations. Its infrastructure is essential for economic activity, particularly in the mining and agricultural sectors, which rely heavily on efficient logistics. As a key player in the region's railroad industry, the company benefits from limited competition and strategic geographic positioning. Its revenue model is anchored in freight and passenger services, with long-term contracts providing stability. The company’s market position is reinforced by its operational exclusivity in a high-growth corridor, though it faces challenges such as infrastructure maintenance and regulatory oversight. Given the underdeveloped transport alternatives in the region, Sitarail’s network remains indispensable, supporting both local economies and cross-border commerce.

Revenue Profitability And Efficiency

In FY 2023, La Forestière Equatoriale reported revenue of €18,237, though this figure appears incongruent with its net income of €440.4 million, suggesting potential non-operational income or accounting adjustments. The company’s diluted EPS stood at €3,115.85, reflecting strong profitability. Operating cash flow was robust at €108.7 million, while capital expenditures were negligible, indicating efficient cash generation without significant reinvestment needs.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its substantial net income relative to revenue, though further clarity is needed on the drivers behind this discrepancy. With no reported capital expenditures, the firm demonstrates high capital efficiency, as it generates significant cash flow without requiring heavy investment. The absence of debt-related strain (total debt of €447,008) further highlights its financial flexibility.

Balance Sheet And Financial Health

La Forestière Equatoriale maintains a solid balance sheet, with cash and equivalents of €8.4 million and minimal total debt. This conservative leverage profile suggests strong financial health and low liquidity risk. The lack of capital expenditures implies limited near-term funding requirements, reinforcing its stability.

Growth Trends And Dividend Policy

The company’s growth appears constrained by its niche market, though its profitability metrics suggest operational efficiency. A dividend of €5.03 per share indicates a shareholder-friendly policy, though the sustainability of such payouts depends on consistent earnings. Regional economic expansion could drive incremental demand for its rail services.

Valuation And Market Expectations

With a market capitalization of approximately €120.8 million and a beta of 0.304, the stock exhibits low volatility relative to the broader market. Investors likely value its regional monopoly and cash-generative business, though the unusual revenue-to-income ratio warrants further scrutiny.

Strategic Advantages And Outlook

La Forestière Equatoriale’s strategic advantage lies in its essential infrastructure role and limited competition. However, reliance on a single subsidiary and regional exposure introduces concentration risks. The outlook hinges on regional economic stability and potential infrastructure investments, which could either bolster growth or strain resources.

Sources

Company filings, market 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