investorscraft@gmail.com

Intrinsic ValueOrpea S.A. (ORP.PA)

Previous Close8.39
Intrinsic Value
Upside potential
Previous Close
8.39

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

Orpea SA is a leading European provider of elderly care and specialized medical services, operating nursing homes, assisted-living facilities, post-acute rehabilitation hospitals, and psychiatric hospitals. The company generates revenue through a mix of private pay and government-funded healthcare services, with a diversified geographic footprint across Europe and Latin America. Its core offerings include personalized elderly care, therapeutic workshops, and specialized medical treatments for conditions ranging from geriatric disorders to psychiatric illnesses. Orpea differentiates itself through integrated care models, combining residential, medical, and home-based services to address the growing demand for aging-related healthcare. The company holds a strong market position in France, its home market, while expanding selectively in higher-growth regions like Brazil and China. However, it faces regulatory scrutiny and competitive pressures from both public healthcare providers and private operators. Orpea’s scale and multidisciplinary approach provide cost advantages, but its financial stability has been challenged by high debt levels and operational inefficiencies in recent years.

Revenue Profitability And Efficiency

Orpea reported revenue of €5.2 billion in FY 2023, reflecting steady demand for elderly care and specialized medical services. Net income stood at €1.35 billion, though this figure includes exceptional items related to restructuring and financial renegotiations. Operating cash flow was €366 million, but capital expenditures of €456 million indicate significant ongoing investments in facility upgrades and expansion. The company’s profitability metrics remain under pressure due to high fixed costs and regulatory constraints on pricing in key markets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €652.97 appears elevated due to one-time gains, masking underlying operational challenges. Orpea’s capital efficiency is constrained by its asset-heavy model, requiring continuous investment in facilities and staff. High debt servicing costs further erode earnings power, limiting flexibility for strategic initiatives or margin improvement.

Balance Sheet And Financial Health

Orpea’s financial health is a concern, with total debt of €9.16 billion significantly outweighing cash reserves of €645 million. The leveraged balance sheet reflects aggressive expansion in prior years, now requiring disciplined deleveraging. While the company has undertaken restructuring efforts, its ability to meet long-term obligations depends on stabilizing cash flows and successful refinancing.

Growth Trends And Dividend Policy

Growth is driven by demographic trends favoring elderly care demand, but Orpea’s expansion is tempered by financial restructuring needs. The company suspended dividends (€0/share in 2023) to preserve liquidity, with no near-term indication of reinstatement. Organic growth prospects are tied to operational improvements rather than new market penetration.

Valuation And Market Expectations

At a market cap of €1.34 billion, Orpea trades at a steep discount to its pre-crisis valuation, reflecting investor skepticism about its turnaround prospects. The low beta (0.72) suggests muted sensitivity to broader market movements, as the stock is heavily influenced by company-specific restructuring risks.

Strategic Advantages And Outlook

Orpea’s strategic advantages lie in its pan-European scale and integrated care model, but its outlook remains uncertain pending successful debt restructuring. Regulatory compliance and cost management will be critical to restoring investor confidence. The company’s long-term viability hinges on balancing service quality with financial sustainability in a tightly regulated industry.

Sources

Company annual reports, 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