investorscraft@gmail.com

Intrinsic ValueOrinoquia Real Estate SOCIMI, S.A. (MLORQ.PA)

Previous Close1.44
Intrinsic Value
Upside potential
Previous Close
1.44

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

Orinoquia Real Estate SOCIMI, S.A. is a specialized Spanish real estate investment trust (SOCIMI) focused on residential and commercial properties in Spain. The company primarily invests in apartment buildings, maintaining a compact but strategically selected portfolio of four buildings comprising 73 apartments, three commercial units, and five parking spaces. Operating under Spain's SOCIMI framework, Orinoquia benefits from tax advantages while targeting stable rental income and long-term capital appreciation. Its niche focus on residential assets in Madrid positions it within a competitive but high-demand segment of the Spanish real estate market, where urbanization and housing shortages persist. The company’s lean portfolio suggests a selective investment approach, prioritizing quality over scale, which may enhance asset yield and tenant retention. While smaller than many peers, Orinoquia’s concentrated holdings allow for hands-on management and localized market expertise, though its limited diversification could expose it to regional economic fluctuations.

Revenue Profitability And Efficiency

In FY 2023, Orinoquia reported revenue of €1.06 million and net income of €766,927, reflecting a robust net margin of approximately 72.5%. The absence of operating cash flow and capital expenditures data suggests minimal reinvestment activity, possibly indicating a focus on income distribution rather than expansion. The company’s high profitability relative to revenue underscores efficient cost management and the favorable tax structure of the SOCIMI regime.

Earnings Power And Capital Efficiency

With diluted EPS of €0.0537 and no debt, Orinoquia demonstrates strong earnings power relative to its equity base. The lack of leverage enhances capital efficiency, as returns are driven entirely by operational performance rather than financial engineering. However, the absence of debt may also limit growth potential unless funded through retained earnings or equity raises.

Balance Sheet And Financial Health

Orinoquia maintains a conservative balance sheet, with €535,245 in cash and no debt, ensuring financial flexibility. The debt-free structure eliminates interest risk and supports dividend sustainability, though the company’s small scale may constrain its ability to capitalize on larger acquisition opportunities without external financing.

Growth Trends And Dividend Policy

The company paid a dividend of €0.15557 per share in FY 2023, signaling a commitment to shareholder returns. With a market cap of €22.8 million and limited portfolio expansion, growth appears secondary to income generation. The dividend yield, while attractive, must be weighed against the company’s ability to sustain payouts amid potential rental market volatility.

Valuation And Market Expectations

Orinoquia’s market cap of €22.8 million and negative beta (-0.038) suggest low correlation with broader markets, typical of niche real estate holdings. Investors likely value the stock for its income potential rather than growth, given its modest revenue base and concentrated asset focus. The absence of leverage may appeal to risk-averse investors but could limit upside in a rising market.

Strategic Advantages And Outlook

Orinoquia’s SOCIMI status and Madrid-centric portfolio provide tax efficiency and exposure to a resilient urban rental market. However, its small size and lack of diversification pose risks if regional demand softens. Strategic advantages include operational simplicity and a lean cost structure, but long-term success may hinge on selective acquisitions or partnerships to scale its asset base without compromising financial discipline.

Sources

Company description, financial data from disclosed filings (FY 2023), and market metrics from Euronext Paris.

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