investorscraft@gmail.com

Intrinsic ValueCompagnie Lebon (LBON.PA)

Previous Close78.60
Intrinsic Value
Upside potential
Previous Close
78.60

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

Compagnie Lebon operates as a diversified investment holding company with core activities spanning hospitality, private equity, real estate, and thermal bath operations in France. The company’s revenue model is anchored in acquiring majority or minority stakes in unlisted small and medium-sized enterprises, alongside managing a portfolio of 13 hotels and thermal spas under brands like Thermes de Brides-les-Bains. Its real estate valuation business further diversifies income streams. Positioned in the competitive French hospitality and wellness sector, Compagnie Lebon leverages its long-standing heritage since 1847 to maintain a niche presence, though it faces stiff competition from larger hospitality chains and private equity firms. The company’s subsidiary structure under France Participations SA provides strategic stability, but its market share remains modest relative to industry leaders. The thermal bath segment, in particular, capitalizes on France’s wellness tourism demand, though growth is tempered by operational costs and seasonal variability.

Revenue Profitability And Efficiency

Compagnie Lebon reported revenue of €126 million for the period, but net income stood at a loss of €149,000, reflecting margin pressures. Operating cash flow of €18.7 million suggests reasonable liquidity generation, though capital expenditures of €12.9 million indicate ongoing reinvestment needs. The diluted EPS of -€0.129 underscores profitability challenges, likely tied to operational costs or portfolio underperformance.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight subdued earnings power, possibly due to cyclical downturns or inefficiencies in its diversified segments. With no reported debt and €21.1 million in cash, capital efficiency appears constrained by marginal profitability, though the absence of leverage provides flexibility for strategic adjustments.

Balance Sheet And Financial Health

Compagnie Lebon maintains a debt-free balance sheet with €21.1 million in cash, signaling strong liquidity. However, the modest market cap of €89.8 million and lack of debt may reflect limited scalability. The absence of leverage could indicate conservative financial management or constrained growth opportunities.

Growth Trends And Dividend Policy

Despite profitability challenges, the company pays a dividend of €2.5 per share, suggesting a commitment to shareholder returns. Growth trends are unclear, with revenue stability offset by net losses, though thermal baths and hotels may benefit from post-pandemic tourism recovery.

Valuation And Market Expectations

The market cap of €89.8 million and a beta of 0 imply low volatility and limited correlation to broader markets. Investors likely view the company as a niche player, with valuation reflecting its mixed financial performance and diversified but small-scale operations.

Strategic Advantages And Outlook

Compagnie Lebon’s strengths lie in its diversified holdings and debt-free position, but its outlook hinges on improving profitability in hospitality and private equity. The thermal bath segment offers differentiation, though operational execution will be critical to capitalize on France’s wellness tourism demand.

Sources

Company filings, Euronext Paris

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