investorscraft@gmail.com

Intrinsic ValueCompagnie des Eaux de Royan (MLEDR.PA)

Previous Close42.20
Intrinsic Value
Upside potential
Previous Close
42.20

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

Compagnie des Eaux de Royan operates as a regulated water utility in France, specializing in the distribution of potable water and wastewater sanitation services. The company serves a localized market, primarily in Vaux-sur-Mer, under the umbrella of its parent company, Société d'Aménagement Urbain et Rural. Its revenue model is anchored in long-term contracts and regulated tariffs, ensuring stable cash flows typical of utilities. As a niche player, it benefits from predictable demand due to the essential nature of water services, though its growth is constrained by regional limitations and regulatory frameworks. The company’s market position is defensive, with low exposure to economic cycles, but it faces challenges from infrastructure maintenance costs and regulatory compliance pressures. Its subsidiary status provides operational support but may limit strategic autonomy.

Revenue Profitability And Efficiency

In FY 2023, the company reported revenue of €10.97 million, with net income of €0.27 million, reflecting thin margins typical of regulated utilities. The diluted EPS of €1.51 suggests modest earnings power, though operating and capital expenditure data were unavailable for deeper efficiency analysis. The lack of disclosed cash flow metrics limits insight into working capital management.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by its regulated, low-margin business model, with limited scalability. The absence of operating cash flow and capex figures prevents a full assessment of capital allocation efficiency. However, the €6.12 dividend per share indicates a focus on shareholder returns, albeit at the expense of reinvestment potential.

Balance Sheet And Financial Health

With €8,148 in cash and €19,669 in total debt, the company maintains a lean balance sheet, though its liquidity position appears tight. The low beta (0.028) underscores minimal market risk, but the debt level relative to cash warrants monitoring, especially given the capital-intensive nature of water infrastructure.

Growth Trends And Dividend Policy

Growth prospects are muted due to the company’s regional focus and regulatory constraints. The dividend payout appears high relative to net income, suggesting a commitment to distributions but raising sustainability questions if earnings stagnate. Expansion opportunities are likely limited to incremental service upgrades or regulatory tariff adjustments.

Valuation And Market Expectations

The €8.6 million market cap implies a subdued valuation, reflecting the company’s small scale and niche focus. Investors likely prioritize stability and dividends over growth, aligning with the utility sector’s defensive appeal. The low beta further signals minimal expectations for volatility or outsized returns.

Strategic Advantages And Outlook

The company’s strategic advantages lie in its essential service offering and regulatory insulation. However, its outlook is tempered by geographic concentration and dependency on tariff approvals. Long-term viability hinges on maintaining infrastructure efficiency and navigating regulatory landscapes, with limited room for operational or financial surprises.

Sources

Company description and financial data sourced from publicly available disclosures (likely French regulatory filings or Euronext reports).

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