investorscraft@gmail.com

Intrinsic ValueM.r.m. S.A. (MRM.PA)

Previous Close35.50
Intrinsic Value
Upside potential
Previous Close
35.50

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

M.R.M. SA is a French real estate investment trust (REIT) specializing in retail properties across various regions in France. Operating under the SIIC (French REIT) regime since 2008, the company focuses on owning, managing, and leasing commercial real estate assets, primarily serving the retail sector. Its portfolio consists of strategically located properties that cater to regional consumer demand, positioning MRM as a niche player in the French retail real estate market. The company benefits from stable rental income streams, though its performance is influenced by broader retail sector trends and consumer spending patterns. With SCOR SE as its majority shareholder (59.9% ownership), MRM maintains a degree of financial stability despite market volatility. The company’s market position is characterized by its regional diversification and focus on mid-sized retail assets, which helps mitigate concentration risk while capitalizing on local economic activity.

Revenue Profitability And Efficiency

MRM reported revenue of €15.4 million for FY 2023, reflecting its core rental income streams. However, the company posted a net loss of €10.0 million, driven by potential asset impairments or elevated financing costs. Operating cash flow stood at €7.3 million, indicating reasonable cash generation from operations, though profitability metrics remain under pressure. The absence of capital expenditures suggests a focus on maintaining rather than expanding its current portfolio.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€3.12 highlights earnings challenges, likely due to financial leverage and market conditions affecting property valuations. Despite negative net income, MRM’s operating cash flow demonstrates an ability to cover near-term obligations. The REIT structure supports tax-efficient income distribution, but capital efficiency is constrained by debt levels and a relatively small asset base.

Balance Sheet And Financial Health

MRM’s balance sheet shows €6.0 million in cash against €117.9 million in total debt, indicating a leveraged position. The debt-to-equity ratio suggests moderate financial risk, though liquidity appears manageable given stable operating cash flows. The SIIC status aids in reducing corporate tax burdens, but refinancing needs and interest rate exposure remain key considerations for financial health.

Growth Trends And Dividend Policy

MRM’s growth is limited by its narrow portfolio focus and lack of recent capex. However, the company maintained a dividend of €1.30 per share, signaling a commitment to shareholder returns despite earnings challenges. Future growth may depend on asset repositioning or selective acquisitions, though current market conditions pose headwinds for expansion.

Valuation And Market Expectations

With a market cap of €113.6 million and a low beta of 0.165, MRM is perceived as a defensive but low-growth investment. The negative earnings and high leverage likely weigh on valuation multiples, though the dividend yield may attract income-focused investors. Market expectations appear muted, reflecting broader retail real estate sector uncertainties.

Strategic Advantages And Outlook

MRM’s strategic advantages include its SIIC status, regional diversification, and backing by SCOR SE. However, the outlook remains cautious due to retail sector pressures and high leverage. Asset quality and rental stability are positives, but the company must navigate refinancing risks and potential valuation adjustments to sustain long-term performance.

Sources

Company filings, Bloomberg, Euronext 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