investorscraft@gmail.com

Intrinsic ValueCourbet Sa (MLCOU.PA)

Previous Close1.46
Intrinsic Value
Upside potential
Previous Close
1.46

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Courbet SA operates as a real estate asset management firm specializing in the development and management of residential, commercial, and hotel properties across Central and Eastern Europe, Germany, and select international markets. The company generates revenue through property rentals and project development, leveraging its expertise in high-growth regions to capitalize on urbanization trends and demand for mixed-use spaces. Its diversified portfolio mitigates sector-specific risks while positioning it to benefit from long-term real estate appreciation. Courbet’s market position is defined by its regional focus, targeting emerging economies with favorable demographic and economic tailwinds. Unlike large-scale REITs, the company adopts a niche approach, combining localized asset management with development capabilities. This strategy allows it to maintain agility in competitive markets while securing higher-margin opportunities in underserved segments. However, its smaller scale relative to global peers may limit pricing power and access to capital during downturns.

Revenue Profitability And Efficiency

Courbet reported modest revenue of €0.87 million for FY2023, overshadowed by a net loss of €-201.74 million, reflecting significant challenges in asset valuations or project costs. The absence of operating cash flow and capital expenditures data suggests limited liquidity generation from core operations, potentially indicating reliance on external financing or asset sales to sustain activities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €-0.0228 underscores weak earnings power, likely impacted by high leverage or underperforming assets. With no dividend distributions and negative profitability, capital efficiency remains constrained, emphasizing the need for operational restructuring or portfolio optimization to improve returns.

Balance Sheet And Financial Health

Courbet’s balance sheet shows €82.98 thousand in cash against €8.39 million in total debt, highlighting a leveraged position with limited liquidity buffers. The debt-heavy structure raises solvency concerns, particularly given the absence of positive operating cash flow to service obligations.

Growth Trends And Dividend Policy

Growth prospects appear muted, with no recent dividends and persistent losses suggesting a focus on stabilization over expansion. The lack of capex signals limited near-term investment activity, possibly due to financial constraints or strategic caution in a volatile real estate market.

Valuation And Market Expectations

The market cap of €12.57 million reflects skepticism about turnaround potential, compounded by a negative beta (-0.43) indicating low correlation with broader markets. Investors likely price in high uncertainty regarding the company’s ability to monetize its assets or reduce debt burdens.

Strategic Advantages And Outlook

Courbet’s regional expertise and niche asset mix provide differentiation, but financial distress limits competitive advantages. The outlook hinges on executing asset sales, reducing leverage, or securing strategic partnerships to unlock value in its property portfolio.

Sources

Company description, financials provided by user

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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