investorscraft@gmail.com

Intrinsic ValueLes Hôtels de Paris S.A. (HDP.PA)

Previous Close1.97
Intrinsic Value
Upside potential
Previous Close
1.97

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

Les Hôtels de Paris SA operates and manages hotels in Paris, positioning itself in the competitive travel lodging sector of the consumer cyclical industry. The company’s core revenue model is derived from hotel operations, catering primarily to tourists and business travelers seeking accommodations in one of the world’s most visited cities. Paris’s status as a global tourism hub provides a steady demand base, though the market is highly fragmented with intense competition from international chains and boutique operators. The company’s portfolio, while not explicitly detailed, likely includes mid-range to upscale properties given its urban focus. Its market position is challenged by larger hospitality groups with stronger brand recognition and economies of scale, but its localized expertise offers niche advantages. The post-pandemic recovery in tourism has been uneven, with Paris experiencing strong demand but also facing inflationary pressures and labor shortages, which may impact operational efficiency. The company’s ability to maintain occupancy rates and pricing power in this environment will be critical to its long-term viability.

Revenue Profitability And Efficiency

In FY 2023, Les Hôtels de Paris reported revenue of €41.4 million, reflecting its operational scale in the Parisian hospitality market. However, the company posted a net loss of €11.1 million, with diluted EPS of -€1.51, indicating significant profitability challenges. Operating cash flow was positive at €8.9 million, but capital expenditures of €14.3 million suggest ongoing investments, possibly in property maintenance or upgrades, which weighed on free cash flow.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power, likely due to high fixed costs, competitive pricing, or operational inefficiencies. The modest operating cash flow suggests some ability to generate liquidity, but the substantial capital expenditures relative to cash flow indicate strained capital efficiency. The lack of dividend payments aligns with its current financial constraints.

Balance Sheet And Financial Health

Les Hôtels de Paris carries a high total debt load of €150.6 million, significantly outweighing its cash reserves of €1.8 million. This leverage raises concerns about financial flexibility, especially given the company’s recurring losses. The balance sheet appears strained, with limited liquidity to service debt or weather further downturns without external financing or asset sales.

Growth Trends And Dividend Policy

Growth prospects are tied to the recovery of Paris’s tourism sector, though the company’s recent losses and high debt limit its ability to expand. No dividends were paid in FY 2023, reflecting a conservative approach to capital allocation amid financial stress. Future growth may depend on improving occupancy rates and cost management rather than aggressive expansion.

Valuation And Market Expectations

With a market cap of approximately €14.2 million, the company trades at a low valuation, likely reflecting its financial struggles and sector risks. The beta of 0.802 suggests lower volatility than the broader market, possibly due to its small size and niche focus. Investors appear cautious, pricing in ongoing challenges in profitability and leverage.

Strategic Advantages And Outlook

The company’s primary advantage is its location in a high-demand tourism market, but its financial health and competitive positioning remain weak. The outlook hinges on operational improvements and debt management. Without a turnaround in profitability or a reduction in leverage, the company may face sustained pressure. Strategic partnerships or asset optimization could be potential pathways to stability.

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