investorscraft@gmail.com

Intrinsic ValueSociete Nationale de Propriete d'Immeubles (MLPRI.PA)

Previous Close22.40
Intrinsic Value
Upside potential
Previous Close
22.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Societe Nationale de Propriete d'Immeubles (SNPI) is a French real estate company specializing in mixed-use properties, offices, and business premises primarily in the Rhône-Alpes region, with Lyon as its operational hub. The company focuses on acquiring and managing income-generating assets, leveraging its regional expertise to maintain a stable tenant base. SNPI operates in a competitive but fragmented market, where its localized approach provides a niche advantage. Its portfolio is tailored to meet demand from small-to-medium enterprises and professional service providers, ensuring diversified occupancy. While not a dominant national player, SNPI’s strategic concentration in Rhône-Alpes allows it to capitalize on regional economic activity and urban development trends. The company’s revenue model relies on rental income, with long-term leases providing predictable cash flows. However, its limited geographic diversification exposes it to localized economic risks, including tenant turnover and regional market fluctuations.

Revenue Profitability And Efficiency

In FY 2023, SNPI reported revenue of €813,437, with net income significantly higher at €1,427,823, likely due to non-operational gains or revaluation of assets. The absence of operating cash flow and capital expenditures data suggests minimal reinvestment activity, possibly indicating a focus on maintaining existing properties rather than expansion. The company’s profitability metrics appear favorable, but further context on cost structures is needed for a complete assessment.

Earnings Power And Capital Efficiency

SNPI’s diluted EPS of €1.6 reflects solid earnings relative to its market cap, though the lack of operating cash flow details limits insight into sustainable profitability. The company’s capital efficiency is unclear without data on asset turnover or return metrics. Its ability to generate earnings from its real estate portfolio is evident, but the sustainability of these earnings depends on occupancy stability and rental yields.

Balance Sheet And Financial Health

SNPI holds €811,636 in cash against total debt of €4,963,467, indicating moderate leverage. The debt level is manageable given its asset base, but the absence of detailed liquidity metrics warrants caution. The company’s financial health appears stable, though its reliance on debt financing could pose risks if rental income declines or interest rates rise significantly.

Growth Trends And Dividend Policy

SNPI’s growth trajectory is unclear due to limited disclosure on portfolio expansion or leasing activity. The company paid no dividends in FY 2023, suggesting a focus on retaining earnings for debt management or potential reinvestment. Without clear growth initiatives, SNPI’s strategy seems conservative, prioritizing stability over aggressive expansion.

Valuation And Market Expectations

With a market cap of €19.9 million and a beta of 0.26, SNPI is a low-volatility, small-cap real estate player. Its valuation likely reflects its niche regional focus and modest scale. Investors may view it as a stable but low-growth opportunity, with limited upside unless the company pursues strategic acquisitions or improves operational efficiency.

Strategic Advantages And Outlook

SNPI’s regional expertise and focused portfolio provide resilience against broader market downturns. However, its lack of diversification and minimal growth initiatives constrain long-term upside. The outlook remains neutral, dependent on regional economic conditions and the company’s ability to maintain occupancy rates. Strategic partnerships or asset sales could unlock value, but current operations suggest a steady, low-risk profile.

Sources

Company description, financial data from ticker profile

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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