investorscraft@gmail.com

Intrinsic ValueFiducial Real Estate S.A. (ORIA.PA)

Previous Close172.00
Intrinsic Value
Upside potential
Previous Close
172.00

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

Fiducial Real Estate SA is a French real estate services company specializing in the ownership, operation, and management of a diversified portfolio of office, business, and residential properties. With a portfolio spanning 345,193 square meters as of September 2021, the company generates revenue primarily through rental income and property management services. Its focus on mid-sized commercial and residential assets in France positions it as a niche player in a competitive market dominated by larger REITs and institutional investors. The company’s strategy emphasizes stable cash flows from long-term leases while maintaining a lean operational structure. Unlike many peers, Fiducial Real Estate does not engage in large-scale development, instead prioritizing asset optimization and selective acquisitions. This conservative approach mitigates development risk but may limit growth in high-demand urban markets. The firm’s market position is bolstered by its affiliation with the broader Fiducial Group, a French financial services network, though it operates independently with a dedicated real estate focus.

Revenue Profitability And Efficiency

In its latest fiscal year, Fiducial Real Estate reported revenue of €86.5 million and net income of €32.5 million, reflecting a robust net margin of approximately 37.6%. The company’s operating cash flow of €49.1 million underscores efficient property-level operations, with capital expenditures of €20.7 million indicating moderate reinvestment needs. This balance supports consistent profitability in a sector often burdened by high leverage or maintenance costs.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €13.48 demonstrates strong earnings power relative to its market capitalization. With an operating cash flow yield near 11.8% (based on current market cap), Fiducial Real Estate efficiently converts property income into shareholder returns. Its capital allocation appears disciplined, avoiding excessive leverage or speculative development, though this may constrain absolute growth compared to more aggressive peers.

Balance Sheet And Financial Health

Fiducial Real Estate maintains a conservative balance sheet with €19.8 million in cash against €126.5 million of total debt, suggesting adequate liquidity. The debt-to-equity ratio appears manageable given the stable nature of rental income, though detailed maturity schedules are unavailable. The absence of major near-term refinancing risks aligns with its focus on financial stability.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady rather than explosive, with its portfolio size unchanged since 2021. A dividend of €3.6 per share implies a payout ratio of approximately 26.7% of net income, signaling a commitment to shareholder returns while retaining earnings for selective acquisitions or capital improvements. This balanced approach suits income-focused investors in the French real estate market.

Valuation And Market Expectations

At a market cap of €415.2 million, the stock trades at roughly 12.8x trailing net income and 4.8x revenue. The negative beta of -0.002 suggests minimal correlation with broader markets, possibly reflecting its niche positioning. Investors likely value the stock for its stable yield and low volatility rather than growth potential.

Strategic Advantages And Outlook

Fiducial Real Estate’s key advantage lies in its focused, low-risk portfolio and affiliation with the Fiducial network, which may provide operational synergies. However, its small scale limits bargaining power with tenants and lenders. The outlook remains stable, with performance tied to French commercial real estate demand, though rising interest rates could pressure valuations or refinancing costs over time.

Sources

Company description, market data, and financial figures sourced from publicly available ticker information and FY2021 disclosures (exact filings unspecified).

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