investorscraft@gmail.com

Intrinsic ValueFonciere Inea S.A. (INEA.PA)

Previous Close34.00
Intrinsic Value
Upside potential
Previous Close
34.00

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

Fonciere Inea S.A. is a French real estate investment trust (REIT) specializing in office properties, with a portfolio of 111 buildings as of its last reported data. The company focuses on owning and managing business real estate assets in France, leveraging long-term leases to generate stable rental income. Operating in the competitive French office REIT sector, Inea targets mid-sized properties, balancing occupancy stability with moderate growth potential. Its market position is characterized by a regional focus, primarily in Paris and other key French cities, where demand for office space remains resilient despite economic fluctuations. The firm’s revenue model relies on rental yields and property appreciation, with a conservative approach to leverage and asset turnover. While not a market leader, Inea maintains a niche presence, appealing to investors seeking exposure to French commercial real estate with lower volatility compared to larger peers.

Revenue Profitability And Efficiency

In its latest fiscal year, Fonciere Inea reported revenue of €78.0 million, reflecting its core rental income stream. However, the company posted a net loss of €3.0 million, with diluted EPS at -€0.28, indicating profitability challenges. Operating cash flow stood at €61.6 million, suggesting strong cash generation from leases, while capital expenditures were minimal at -€18,000, highlighting efficient asset maintenance.

Earnings Power And Capital Efficiency

The company’s operating cash flow demonstrates its ability to convert rental income into liquidity, but negative net income raises concerns about cost management or non-recurring expenses. With a modest market cap of €395.9 million, Inea’s capital efficiency is constrained by its debt-heavy structure, though its low beta (0.216) implies lower market risk compared to broader REITs.

Balance Sheet And Financial Health

Fonciere Inea’s balance sheet shows €7.3 million in cash against total debt of €617.7 million, indicating high leverage. This debt burden could limit flexibility in a rising interest rate environment. The REIT’s asset-heavy model provides collateral, but refinancing risks may arise if property valuations decline or rental income falters.

Growth Trends And Dividend Policy

Growth appears stagnant, with no significant capex or portfolio expansion reported. However, the company maintains a dividend of €2.7 per share, signaling a commitment to shareholder returns despite earnings pressure. This payout may rely on cash reserves or debt, warranting scrutiny if profitability does not improve.

Valuation And Market Expectations

Trading at a market cap of €395.9 million, Inea’s valuation reflects its niche focus and mixed financials. The low beta suggests investors view it as a defensive play, but the negative EPS and high debt could weigh on future multiples unless operational performance strengthens.

Strategic Advantages And Outlook

Fonciere Inea’s regional expertise and stable rental income provide a baseline resilience, but its high leverage and lack of earnings power pose risks. The outlook hinges on France’s office market recovery and the company’s ability to optimize costs. Strategic asset sales or renegotiations could improve balance sheet health, though near-term headwinds persist.

Sources

Company description, financial data from disclosed filings (likely French regulatory filings or investor materials), market data from EURONEXT.

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