investorscraft@gmail.com

Intrinsic ValueSociété Parisienne d'Apports en Capital S.A. (FPN.PA)

Previous Close0.03
Intrinsic Value
Upside potential
Previous Close
0.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Foncière Paris Nord is a French REIT specializing in commercial real estate, primarily owning and managing business centers in the Paris region. The company’s portfolio spans approximately 52,000 square meters, focusing on office spaces that cater to corporate tenants. Operating in a competitive market, Foncière Paris Nord leverages its strategic locations to attract long-term leases, though its scale remains modest compared to larger European REITs. The company’s revenue model relies on rental income, with occupancy rates and lease terms directly impacting financial performance. Its niche focus on Parisian commercial properties positions it within a high-demand but cyclical segment of the real estate market. The firm’s historical roots, dating back to 1919, provide a legacy presence, though its market share is limited by its concentrated asset base and regional focus. Challenges include exposure to economic downturns affecting office demand and competition from diversified REITs with broader geographic footprints.

Revenue Profitability And Efficiency

In FY 2019, Foncière Paris Nord reported revenue of €240,000, but net income was deeply negative at -€3.78 million, reflecting operational challenges or one-time impairments. The diluted EPS of -€0.0065 and negative operating cash flow (-€798,000) further underscore inefficiencies, likely tied to high operating costs or weak rental income. Capital expenditures of -€904,000 suggest ongoing property maintenance or upgrades, though the outflow exacerbates cash constraints.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with negative net income and operating cash flow indicating an inability to cover expenses from core operations. The modest revenue base relative to its debt load (€14.37 million) raises concerns about capital efficiency, as interest obligations may pressure liquidity. The absence of positive earnings metrics limits reinvestment capacity or dividend sustainability without external financing.

Balance Sheet And Financial Health

Foncière Paris Nord’s balance sheet shows limited liquidity, with cash reserves of just €24,000 against total debt of €14.37 million, signaling high leverage risk. The negative equity position (implied by net losses) further weakens financial health, potentially restricting access to credit. Debt management and asset monetization may be critical to avoiding solvency issues, given the thin cash buffer.

Growth Trends And Dividend Policy

The company’s growth trajectory is unclear, with no evident revenue expansion or portfolio diversification in FY 2019. Despite financial strain, it paid a dividend of €2 per share, which may reflect contractual obligations or efforts to retain investor confidence. Such payouts appear unsustainable without improved profitability or asset sales, suggesting potential future cuts or reliance on external capital.

Valuation And Market Expectations

With a negligible market cap and negative earnings, traditional valuation metrics are inapplicable. The beta of 0.69 suggests lower volatility than the broader market, possibly due to its small size or illiquidity. Investors likely discount the stock due to operational struggles, though its Parisian asset base could hold latent value if repurposed or redeveloped.

Strategic Advantages And Outlook

Foncière Paris Nord’s primary advantage lies in its prime Parisian locations, which could attract tenants if demand stabilizes. However, its outlook remains uncertain due to financial distress and sector headwinds like remote work trends. Strategic asset sales or partnerships may be necessary to unlock value, but execution risks persist given its weak balance sheet and competitive pressures.

Sources

Company description, FY 2019 financial data (unspecified filing), beta from market data provider

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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