investorscraft@gmail.com

Intrinsic ValueParef S.A. (PAR.PA)

Previous Close33.20
Intrinsic Value
Upside potential
Previous Close
33.20

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

Paref SA operates as a diversified real estate investment trust (REIT) specializing in business properties, primarily in the Paris region. The company focuses on leasing and managing office spaces, commercial properties, and residential units, supplemented by real estate agency services. Its portfolio is strategically concentrated in high-demand urban areas, leveraging Paris's status as a global business hub. Paref's revenue model is anchored in rental income, with long-term leases providing stability, though exposure to commercial real estate cycles introduces volatility. The company's niche positioning in prime locations differentiates it from broader REITs, but its smaller scale limits diversification compared to larger peers. As a French SIIC (REIT equivalent), Paref benefits from tax advantages but must comply with strict distribution requirements, influencing its capital allocation strategy.

Revenue Profitability And Efficiency

Paref reported €26.2 million in revenue for the period, but net losses of €5.4 million reflect challenges in asset valuations or operational costs. Operating cash flow of €7.8 million suggests core leasing activities remain cash-generative, though capital expenditures were minimal at €0.3 million, indicating limited near-term growth investments. The diluted EPS of -€3.57 underscores profitability pressures, likely tied to macroeconomic headwinds in European commercial real estate.

Earnings Power And Capital Efficiency

Negative earnings highlight Paref's sensitivity to real estate market fluctuations, with interest rate impacts and occupancy risks weighing on performance. The modest operating cash flow yield (~30% of revenue) points to manageable operational efficiency, but debt servicing costs may strain earnings given €77.3 million in total debt. Asset turnover appears low, typical for property-heavy REITs, with limited data on ROIC.

Balance Sheet And Financial Health

The balance sheet shows €10.1 million in cash against €77.3 million total debt, suggesting leveraged positioning common in REITs. Debt-to-equity metrics are unavailable, but interest coverage may be pressured by negative earnings. The SIIC structure necessitates high dividend payouts, potentially limiting deleveraging flexibility. Property valuations and loan covenants would be critical to monitor given sector risks.

Growth Trends And Dividend Policy

Paref maintains a €1.50 per share dividend despite losses, likely to meet SIIC distribution rules. The stagnant revenue and lack of major CapEx signal limited growth initiatives, with performance tied to Parisian real estate demand. Dividend sustainability depends on cash flow resilience, as earnings currently don’t cover payouts. Market cap erosion (~€57.6 million) reflects investor skepticism about near-term recovery.

Valuation And Market Expectations

The stock's low beta (0.40) suggests muted sensitivity to broader markets, but its discounted valuation implies concerns over asset quality or leverage. A P/FFO multiple is unavailable, but the dividend yield (~5.2% at current prices) may attract income investors if maintained. Paris office market trends and interest rate trajectories will heavily influence re-rating potential.

Strategic Advantages And Outlook

Paref's prime Parisian assets provide locational advantages, though concentrated exposure increases risk. The SIIC model ensures tax efficiency but constrains retained earnings. Success hinges on stabilizing occupancy rates and managing refinancing risks amid higher rates. A pivot to mixed-use or green buildings could enhance competitiveness, but execution risks remain elevated given its small scale and current losses.

Sources

Company filings, Euronext Paris disclosures, sector reports

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