investorscraft@gmail.com

Intrinsic ValueMaison Antoine Baud S.A. (MLMAB.PA)

Previous Close280.00
Intrinsic Value
Upside potential
Previous Close
280.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Maison Antoine Baud SA is a French property management and investment company with a long-standing history dating back to 1864. Specializing in the REIT - Office sector, the firm focuses on acquiring, managing, and leasing commercial real estate assets, primarily office spaces, in France. Its revenue model is anchored in rental income from long-term leases, supplemented by strategic property appreciation. The company operates in a competitive real estate market, where its niche focus on office properties provides stability but also exposes it to cyclical demand fluctuations. With a conservative approach to portfolio management, Maison Antoine Baud maintains a selective acquisition strategy, targeting properties with strong tenant covenants and prime locations. Its market position is regional, with a concentration in Cournon-d'Auvergne, reflecting a deliberate focus on localized expertise rather than nationwide expansion. The firm’s longevity and specialized asset base lend it credibility, though its smaller scale limits direct competition with larger pan-European REITs.

Revenue Profitability And Efficiency

In FY 2023, Maison Antoine Baud reported revenue of €9.95 million, with net income reaching €3.44 million, reflecting a healthy net margin of approximately 34.6%. The absence of disclosed operating cash flow and capital expenditures limits deeper efficiency analysis, but the firm’s profitability metrics suggest disciplined cost management and effective asset utilization within its focused office property portfolio.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €17.78 underscores strong earnings power relative to its market capitalization. With no reported capital expenditures, capital efficiency appears high, though further details on reinvestment strategies would provide clearer insight into long-term sustainability. The firm’s ability to generate consistent net income highlights its operational stability in the office real estate segment.

Balance Sheet And Financial Health

Maison Antoine Baud maintains a solid liquidity position, with cash and equivalents of €15.8 million against total debt of €33.18 million. The debt level, while notable, is manageable given the firm’s profitable operations and asset-backed financing structure. The balance sheet reflects a conservative leverage profile, typical of a REIT focused on income-generating properties.

Growth Trends And Dividend Policy

The company’s growth appears steady rather than aggressive, aligned with its niche focus. A dividend of €3 per share indicates a commitment to shareholder returns, supported by stable earnings. However, the lack of disclosed reinvestment metrics suggests limited near-term expansion ambitions, prioritizing income distribution over capital-intensive growth.

Valuation And Market Expectations

With a market capitalization of €54.19 million and a beta of 0.62, the stock exhibits lower volatility relative to the broader market. The valuation reflects investor confidence in its stable income stream, though the regional focus may limit upside compared to diversified REITs. Market expectations likely center on sustained dividend payouts and modest asset appreciation.

Strategic Advantages And Outlook

Maison Antoine Baud’s strategic advantages lie in its specialized office property focus and long-term tenant relationships. The outlook remains stable, supported by consistent rental income, though macroeconomic factors like interest rate movements and office space demand trends could influence performance. The firm’s conservative approach positions it well for resilience but may cap high-growth opportunities.

Sources

Company description, financial data from public disclosures (likely annual reports), and market data from EURONEXT.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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