investorscraft@gmail.com

Intrinsic ValueImmobiliere Dassault S.A. (IMDA.PA)

Previous Close50.20
Intrinsic Value
Upside potential
Previous Close
50.20

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

Immobiliere Dassault SA is a French real estate investment trust (REIT) specializing in office and retail properties, primarily located in prime urban areas of France. The company’s core revenue model is anchored in long-term leases, providing stable rental income from its diversified portfolio of 21 assets. Its focus on high-quality commercial real estate in strategic locations positions it as a niche player in the French property market, catering to tenants seeking premium spaces. The company operates in a competitive sector dominated by larger REITs, but its selective asset base and conservative management approach differentiate it. By maintaining a lean portfolio, Immobiliere Dassault mitigates risks associated with overexposure to volatile segments while benefiting from steady demand for well-located office and retail properties. Its market position is further reinforced by its affiliation with the Dassault Group, lending credibility and financial stability. The company’s disciplined acquisition strategy and emphasis on asset quality underscore its commitment to sustainable growth in a cyclical industry.

Revenue Profitability And Efficiency

Immobiliere Dassault reported revenue of €30.1 million, with net income reaching €27.3 million, reflecting strong profitability margins. The absence of capital expenditures suggests a focus on optimizing existing assets rather than aggressive expansion. Operating cash flow of €20.9 million indicates efficient cash generation from core operations, supporting dividend distributions and debt servicing.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €3.99 highlights its earnings power, driven by stable rental income and cost management. With no significant capital expenditures, Immobiliere Dassault demonstrates capital efficiency, allocating resources primarily to maintaining and enhancing its existing portfolio rather than speculative growth.

Balance Sheet And Financial Health

Immobiliere Dassault’s balance sheet shows total debt of €261.5 million against cash reserves of €181,000, indicating a leveraged but manageable position. The REIT’s low beta of 0.38 suggests resilience to market volatility, though its limited liquidity could pose refinancing risks if interest rates rise sharply.

Growth Trends And Dividend Policy

The company’s growth appears organic, relying on rental income stability rather than portfolio expansion. A dividend per share of €2.08 signals a commitment to shareholder returns, supported by consistent cash flows. However, the lack of recent acquisitions may limit future revenue growth unless asset valuations appreciate.

Valuation And Market Expectations

With a market cap of €363.1 million, the company trades at a premium to its net income, reflecting investor confidence in its asset quality and income stability. The low beta suggests the market views it as a defensive play within the real estate sector.

Strategic Advantages And Outlook

Immobiliere Dassault’s strategic advantages include its prime asset locations and affiliation with the Dassault Group. The outlook remains stable, though dependent on France’s commercial real estate market dynamics. Its conservative approach may limit upside but provides downside protection in economic downturns.

Sources

Company description, financial metrics from disclosed filings, and 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