investorscraft@gmail.com

Intrinsic ValuePassat S.A. (PSAT.PA)

Previous Close4.36
Intrinsic Value
Upside potential
Previous Close
4.36

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

Passat SA operates as a specialty retailer in France, focusing on the image-assisted sale of consumer products across diverse categories, including housekeeping, cooking, DIY, garden, beauty, leisure, fitness, and cleaning. The company leverages visual merchandising and targeted marketing to drive sales, catering to both practical and lifestyle needs of its customer base. Its revenue model is built on direct retail sales, supported by a curated product assortment designed to appeal to everyday consumers seeking convenience and value. Positioned in the competitive French retail sector, Passat differentiates itself through a niche focus on image-driven sales rather than mass-market discounting. While it lacks the scale of larger retail chains, its specialized approach allows for deeper customer engagement in specific product categories. The company’s market position is modest, with a localized footprint, but it maintains relevance by adapting to regional consumer preferences and maintaining lean operations.

Revenue Profitability And Efficiency

Passat reported revenue of €62.3 million for the latest fiscal period, with net income of €1.14 million, reflecting a net margin of approximately 1.8%. Operating cash flow stood at €674,000, though capital expenditures of €2.35 million indicate ongoing investments in operations. The company’s profitability metrics suggest modest efficiency, with room for improvement in cost management relative to peers in the specialty retail space.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.29 underscores its ability to generate earnings despite its small scale. With a market capitalization of €18.1 million, Passat’s capital efficiency appears constrained, as evidenced by its limited operating cash flow relative to total revenue. The balance between reinvestment and profitability remains a critical area for monitoring, particularly given its niche market focus.

Balance Sheet And Financial Health

Passat maintains a conservative balance sheet, with €6.02 million in cash and equivalents against total debt of €8.84 million. This suggests adequate liquidity but limited financial flexibility. The absence of dividend payments aligns with its focus on retaining capital for operational needs, though the debt-to-cash ratio warrants attention for long-term sustainability.

Growth Trends And Dividend Policy

Growth trends appear muted, with no recent dividend distributions signaling a prioritization of internal reinvestment over shareholder returns. The company’s small size and regional focus may limit near-term expansion opportunities, though its niche positioning could support steady, incremental growth if execution remains disciplined.

Valuation And Market Expectations

Trading with a beta of 0.48, Passat exhibits lower volatility compared to broader markets, reflecting its stable but limited growth profile. The current valuation aligns with its modest earnings power, though investor expectations are likely tempered by its small scale and regional concentration.

Strategic Advantages And Outlook

Passat’s strategic advantage lies in its specialized retail approach, which fosters customer loyalty in targeted categories. However, its outlook is constrained by competitive pressures and limited scalability. Success will depend on maintaining operational efficiency and potentially exploring digital channels to broaden its reach without compromising its niche appeal.

Sources

Company filings, Euronext Paris disclosures

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