investorscraft@gmail.com

Intrinsic ValueEurazeo SE (RF.PA)

Previous Close50.65
Intrinsic Value
Upside potential
Previous Close
50.65

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

Eurazeo SE is a diversified private equity and venture capital firm with a global footprint, specializing in growth capital, leveraged buyouts, and investments in mid-market to large companies. The firm operates across multiple sectors, with a strong focus on digital transformation-driven industries such as smart cities, fintech, consumer brands, and real estate. Its investment strategy targets differentiated concepts with global growth potential, typically deploying between €10 million and €800 million per transaction, often acquiring majority or minority stakes. Eurazeo’s sector-agnostic approach allows it to capitalize on emerging trends in mobility, e-commerce, and lifestyle shifts, while its geographic diversification spans Europe, North America, and Asia. The firm’s real estate investments focus on restructuring large properties and development projects in Western Europe. With a disciplined investment horizon of five to seven years, Eurazeo exits through sales to strategic buyers, financial investors, or IPOs. Its market position is reinforced by a selective upstream sourcing strategy and co-investment partnerships for larger transactions.

Revenue Profitability And Efficiency

Eurazeo reported revenue of €380.8 million for the period, though net income stood at a loss of €429.8 million, reflecting challenges in portfolio valuations or exits. The diluted EPS of -€5.95 and negative operating cash flow of €7.0 million suggest near-term pressure on profitability. Capital expenditures of €18.2 million indicate moderate reinvestment activity, though the firm’s focus remains on optimizing its asset portfolio.

Earnings Power And Capital Efficiency

The firm’s negative net income and EPS highlight cyclical pressures in its private equity holdings, likely tied to market volatility or unrealized losses. However, its ability to deploy capital across diverse sectors and geographies underscores long-term earnings potential. The investment cap of 10–15% of net asset value per transaction ensures risk diversification, while co-investments mitigate large-scale exposure.

Balance Sheet And Financial Health

Eurazeo’s balance sheet shows €90.4 million in cash and equivalents against total debt of €1.43 billion, indicating leveraged operations typical for private equity firms. The debt level is manageable given its diversified asset base and long-term investment horizon, but liquidity metrics warrant monitoring given negative operating cash flow.

Growth Trends And Dividend Policy

Despite recent losses, Eurazeo maintains a dividend payout of €2.65 per share, signaling confidence in its long-term cash generation. Growth is driven by sectoral trends like digitalization and sustainable urban development, with exits from mature investments likely to bolster future returns. The firm’s five-to-seven-year holding period aligns with cyclical recovery opportunities.

Valuation And Market Expectations

With a market cap of €4.39 billion and a beta of 1.31, Eurazeo’s valuation reflects higher volatility tied to private market exposures. Investors likely price in recovery potential from its diversified portfolio, though near-term performance hinges on exit realizations and macroeconomic conditions.

Strategic Advantages And Outlook

Eurazeo’s strengths lie in its sector-agnostic approach, global reach, and disciplined capital allocation. The firm is well-positioned to benefit from digital and consumption trends, though its near-term outlook depends on stabilizing portfolio valuations and executing timely exits. Long-term growth will hinge on its ability to identify high-potential investments amid evolving market dynamics.

Sources

Company filings, Bloomberg

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