investorscraft@gmail.com

Intrinsic ValueNexity S.A. (NXI.PA)

Previous Close9.55
Intrinsic Value
Upside potential
Previous Close
9.55

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

Nexity SA is a diversified real estate company operating primarily in Europe, with a focus on development and property services. The company’s core revenue model is structured around three divisions: Development, Services, and Other Activities. Its Development segment includes residential and commercial projects, ranging from new homes to office buildings, logistics facilities, and urban regeneration projects. The Services division offers property management, brokerage, and rental solutions, catering to individual, institutional, and public-sector clients. Nexity’s market position is bolstered by its integrated approach, combining development with value-added services, which differentiates it from pure-play developers. The company operates in a competitive and cyclical sector, where demand is influenced by economic conditions, interest rates, and urbanization trends. Despite these challenges, Nexity maintains a strong presence in France and selective international markets, leveraging its brand recognition and diversified service offerings to mitigate sector volatility. Its focus on sustainable urban development and digital innovation further enhances its competitive edge in a rapidly evolving real estate landscape.

Revenue Profitability And Efficiency

Nexity reported revenue of €3.33 billion for the period, reflecting its broad operational scale. However, the company posted a net loss of €62.2 million, with diluted EPS at -€0.95, indicating profitability challenges amid market headwinds. Operating cash flow stood at €231.4 million, suggesting some resilience in core operations, while capital expenditures of €47.1 million highlight ongoing investments in development and services. The negative net income underscores pressure from rising costs or project delays.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, as evidenced by its negative net income and diluted EPS. Operating cash flow remains positive, but the margin for reinvestment or debt reduction is limited. Capital efficiency metrics are not explicitly provided, but the balance between development costs and service revenue will be critical for improving returns in a challenging real estate environment.

Balance Sheet And Financial Health

Nexity’s balance sheet shows €667.6 million in cash and equivalents against total debt of €2.22 billion, indicating a leveraged position. The debt level could constrain flexibility if interest rates remain elevated or if property market conditions weaken further. Liquidity appears manageable, but sustained profitability will be essential to maintain financial stability and reduce leverage over time.

Growth Trends And Dividend Policy

Growth trends are muted, with the company navigating a tough real estate cycle. No dividend was distributed, reflecting a focus on preserving capital amid operational challenges. Future growth may hinge on recovery in housing demand, successful urban regeneration projects, and expansion of high-margin service offerings, though macroeconomic uncertainty remains a key risk.

Valuation And Market Expectations

With a market cap of approximately €498 million and a beta of 1.107, Nexity is viewed as a higher-risk investment, sensitive to broader market and real estate sector fluctuations. The negative earnings and leveraged balance sheet suggest cautious market expectations, with valuation likely reflecting near-term challenges rather than long-term potential.

Strategic Advantages And Outlook

Nexity’s integrated model and focus on sustainable urban development provide strategic advantages, but execution risks persist. The outlook depends on macroeconomic recovery, interest rate trends, and the company’s ability to adapt to evolving real estate demands. Success in high-growth service segments and cost management could improve margins, but investor confidence remains contingent on visible profitability improvements.

Sources

Company description, financial data from public filings, and market data from EURONEXT.

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