investorscraft@gmail.com

Intrinsic ValueGecina S.A. (GFC.PA)

Previous Close77.45
Intrinsic Value
Upside potential
Previous Close
77.45

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

Gecina SA is a leading French real estate investment trust (SIIC) specializing in high-quality office spaces, residential properties, and student accommodations, primarily concentrated in the Paris Region. The company’s portfolio, valued at €20 billion, reflects its strategic focus on sustainable and innovative urban living solutions. Gecina’s client-centric brand, YouFirst, underscores its commitment to enhancing shared human experiences through well-designed, environmentally conscious spaces. The firm’s UtilesEnsemble label further reinforces its dedication to ESG principles, aligning with global sustainability benchmarks like CDP’s A rating. Operating in the competitive European REIT sector, Gecina distinguishes itself through prime location assets, operational efficiency, and a robust development pipeline. Its inclusion in major indices such as the CAC Next 20 and FTSE4Good highlights its market credibility and investor appeal. The company’s dual emphasis on office and residential segments provides diversification, mitigating sector-specific risks while capitalizing on urban demand trends. Gecina’s market position is further strengthened by its active asset management and development capabilities, ensuring long-term value creation in a dynamic real estate landscape.

Revenue Profitability And Efficiency

Gecina reported revenue of €854.1 million, with net income of €309.8 million, reflecting a healthy profitability margin. The diluted EPS of €4.19 indicates strong earnings per share performance. Operating cash flow stood at €599.8 million, though capital expenditures of -€454.7 million highlight significant reinvestment activities. These metrics suggest a balance between income generation and growth-oriented spending.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent profitability and efficient capital deployment. With an operating cash flow covering dividend obligations and development projects, Gecina demonstrates disciplined capital allocation. Its focus on high-value urban assets enhances rental yields and long-term cash flow stability, supporting sustained shareholder returns.

Balance Sheet And Financial Health

Gecina’s balance sheet shows €179.0 million in cash and equivalents against total debt of €6.76 billion, indicating a leveraged but manageable position. The REIT structure supports tax efficiency, while the debt profile reflects typical industry leverage for asset-heavy portfolios. The company’s liquidity and credit ratings suggest adequate financial flexibility.

Growth Trends And Dividend Policy

Gecina’s growth is driven by its premium asset base and development pipeline, particularly in sustainable urban spaces. The dividend per share of €5.35 underscores a commitment to shareholder returns, supported by stable cash flows. Future growth may hinge on Parisian market dynamics and ESG-driven demand for high-quality properties.

Valuation And Market Expectations

With a market cap of €6.86 billion and a beta of 1.116, Gecina is viewed as a moderately volatile play on European real estate. Investors likely price in its prime location focus and ESG leadership, though macroeconomic factors and interest rate sensitivity remain key valuation considerations.

Strategic Advantages And Outlook

Gecina’s strategic advantages include its prime Parisian footprint, ESG leadership, and diversified asset mix. The outlook remains positive, supported by urban demand trends and the company’s ability to innovate in sustainable property development. However, macroeconomic headwinds and regulatory changes in the real estate sector could pose challenges.

Sources

Company reports, Euronext Paris, CDP climate rankings, FTSE4Good indices

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