investorscraft@gmail.com

Intrinsic ValueWhiteni Rcajal Socimi, S.A. (MLWRC.PA)

Previous Close3.00
Intrinsic Value
Upside potential
Previous Close
3.00

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

Whiteni Rcajal Socimi, S.A. operates as a Spanish real estate investment trust (SOCIMI) specializing in the acquisition and management of commercial and industrial properties. The company's portfolio primarily comprises office buildings spanning 14,000 square meters, alongside industrial rental spaces, reflecting a focused strategy on income-generating assets in Spain's urban centers. Its business model hinges on long-term leases and property appreciation, targeting stable cash flows in a competitive real estate services sector. The firm's relatively small scale and localized footprint position it as a niche player, with growth contingent on strategic acquisitions and efficient asset management in a market dominated by larger REITs and institutional investors. Despite its limited diversification, the company's specialization in office and industrial spaces aligns with demand trends in Spain's evolving commercial real estate landscape.

Revenue Profitability And Efficiency

In FY 2023, Whiteni Rcajal reported revenue of €122,437, underscoring its modest scale, while net income stood at a loss of €1.78 million, reflecting operational challenges or asset revaluations. Negative operating cash flow (€451,163) and minimal capital expenditures (€12,630) suggest constrained liquidity, though €670,819 in cash reserves provides a limited buffer. The diluted EPS of -€0.24 further highlights profitability pressures.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow indicate weak capital efficiency, with its small asset base generating insufficient income to cover obligations. The absence of dividends aligns with its unprofitable status, while the €3.33 million debt load relative to equity warrants scrutiny given its cash burn. Asset turnover metrics are unavailable but likely low due to the portfolio's limited size.

Balance Sheet And Financial Health

Whiteni Rcajal's balance sheet shows €670,819 in cash against €3.33 million total debt, implying a leveraged position with limited liquidity. The lack of dividend payouts and negative cash flow may necessitate external financing or asset sales to sustain operations. The 7.3 million shares outstanding translate to a market cap of €22.1 million, reflecting investor skepticism amid financial strain.

Growth Trends And Dividend Policy

No dividend distributions in FY 2023 align with the company's loss-making status, prioritizing balance sheet stabilization over shareholder returns. Growth prospects hinge on expanding its 14,000 sqm portfolio, though the negative earnings trend and tight cash flow pose execution risks. The minimal beta (0.07) suggests low market correlation but may also indicate illiquidity.

Valuation And Market Expectations

At a €22.1 million market cap, the stock trades at a steep premium to revenue (180x), reflecting speculative positioning or asset-value expectations. The absence of positive earnings or cash flow complicates traditional valuation, with investors likely discounting future portfolio appreciation or redevelopment potential in Spain's real estate market.

Strategic Advantages And Outlook

Whiteni Rcajal's niche focus on Spanish office/industrial assets offers localized expertise but lacks diversification. Its outlook depends on improving occupancy rates, debt management, and strategic acquisitions, though current financial metrics signal heightened risk. The SOCIMI structure provides tax efficiencies, but operational scale remains a critical hurdle in a competitive sector.

Sources

Company filings, Euronext Paris disclosures

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