investorscraft@gmail.com

Intrinsic ValueSolocal Group S.A. (LOCAL.PA)

Previous Close4.50
Intrinsic Value
Upside potential
Previous Close
4.50

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

Solocal Group S.A. operates as a digital services provider in France and internationally, specializing in solutions for VSEs and SMEs. The company’s core offerings include 'connect,' a platform enabling businesses to manage their digital presence across PagesJaunes and other web interfaces, and 'booster,' which enhances online visibility. Solocal’s services facilitate seamless interactions between professionals and their customers, leveraging mobile and web applications. Operating in the competitive advertising agencies sector, Solocal has carved a niche by focusing on local businesses, differentiating itself through its long-standing brand recognition and deep market penetration in France. Despite challenges in the digital advertising space, the company maintains relevance by adapting its legacy directory services to modern digital demands. Its market position is bolstered by a diversified revenue model that combines subscription-based services with performance-driven advertising solutions.

Revenue Profitability And Efficiency

Solocal reported revenue of €334.5 million, with net income of €119.9 million, reflecting a strong profitability margin. Operating cash flow stood at €27.9 million, while capital expenditures were €20.4 million, indicating disciplined investment in maintaining and expanding digital infrastructure. The company’s ability to convert revenue into net income underscores operational efficiency, though further analysis of cost structures would provide deeper insights into sustainability.

Earnings Power And Capital Efficiency

The company’s diluted EPS was reported as zero, suggesting potential complexities in share structure or one-time adjustments. Solocal’s operating cash flow of €27.9 million, against capital expenditures of €20.4 million, highlights moderate reinvestment needs. The balance between earnings generation and capital deployment appears stable, but leverage and interest coverage metrics would offer a clearer picture of long-term capital efficiency.

Balance Sheet And Financial Health

Solocal holds €55.7 million in cash and equivalents against total debt of €295.2 million, indicating a leveraged position. The debt-to-equity ratio would be critical to assess financial health, but the current liquidity suggests manageable short-term obligations. The company’s ability to service debt while funding operations will depend on sustained cash flow generation and potential refinancing strategies.

Growth Trends And Dividend Policy

With no dividend payouts, Solocal appears to prioritize reinvestment or debt reduction over shareholder returns. Revenue trends and net income growth would need historical context to evaluate trajectory. The lack of dividends may reflect a focus on stabilizing operations or funding digital transformation initiatives, aligning with broader industry shifts toward subscription-based models.

Valuation And Market Expectations

Solocal’s market capitalization of €88.1 million, combined with a beta of 0.913, suggests moderate volatility relative to the market. The valuation reflects investor sentiment on its transition from legacy print services to digital solutions. Comparables analysis would clarify whether the current pricing aligns with sector peers or discounts operational risks.

Strategic Advantages And Outlook

Solocal’s strategic advantages lie in its established brand and localized digital expertise, though competition from global ad-tech players poses challenges. The outlook hinges on successful execution of its digital pivot, cost management, and debt reduction. Macroeconomic factors and SME adoption of digital tools will significantly influence future performance.

Sources

Company filings, Euronext Paris disclosures

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