investorscraft@gmail.com

Intrinsic ValueLes Constructeurs du Bois S.A. (MLLCB.PA)

Previous Close2.76
Intrinsic Value
Upside potential
Previous Close
2.76

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

Les Constructeurs du Bois S.A. operates in the French real estate development sector, specializing in timber-based construction for office, industrial, and residential projects. The company leverages sustainable building practices, focusing on wood as a primary material, which aligns with growing demand for eco-friendly construction in Europe. Its niche positioning in the Grand Est region allows it to capitalize on localized expertise while differentiating from conventional concrete-and-steel developers. The firm’s end-to-end project management—from design to execution—creates integrated value for clients seeking turnkey timber solutions. Despite its small scale, the company’s focus on sustainability and regional specialization provides a defensible market position in a competitive industry dominated by larger players. Its revenue model relies on project-based contracts, with profitability tied to efficient cost management and premium pricing for sustainable designs.

Revenue Profitability And Efficiency

The company reported EUR 23.6 million in revenue for the period, with net income of EUR 0.9 million, reflecting a modest but positive margin. Operating cash flow was negative at EUR -3.9 million, likely due to project timing or working capital pressures, while capital expenditures remained minimal. The diluted EPS of EUR 0.21 indicates earnings are distributed across a relatively small share base.

Earnings Power And Capital Efficiency

Net income of EUR 0.9 million suggests the company generates sufficient earnings to sustain operations, though its negative operating cash flow raises questions about short-term liquidity. The absence of significant capital expenditures implies asset-light operations, but the reliance on project cycles may lead to uneven cash generation. The low beta (0.237) indicates limited earnings volatility relative to the broader market.

Balance Sheet And Financial Health

With EUR 1.5 million in cash and EUR 8.1 million in total debt, the company’s leverage is notable, though manageable given its EUR 14.7 million market cap. The debt-to-equity ratio appears elevated, but the lack of dividend payouts allows for internal capital retention. The balance sheet reflects a typical project-driven real estate developer, with liquidity tied to project milestones.

Growth Trends And Dividend Policy

The company’s growth is likely tied to regional demand for sustainable construction, though its small scale limits visibility into broader trends. No dividends are paid, suggesting reinvestment of earnings into operations or debt reduction. The niche focus on timber construction could support premium pricing but may constrain scalability compared to conventional developers.

Valuation And Market Expectations

At a market cap of EUR 14.7 million, the company trades at a P/E multiple of approximately 16x, reflecting modest growth expectations. The low beta suggests investors view it as a stable, albeit small, player. The valuation likely incorporates its niche positioning and sustainability angle, though limited liquidity may deter broader investor interest.

Strategic Advantages And Outlook

The company’s specialization in timber construction aligns with regulatory and consumer shifts toward sustainability, providing a long-term differentiator. However, its regional focus and small scale may limit growth unless expanded geographically or through partnerships. The outlook hinges on France’s adoption of eco-friendly building standards and the firm’s ability to manage debt while scaling operations.

Sources

Company description, financial data from public filings (likely Euronext disclosures), and market data from financial platforms.

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