investorscraft@gmail.com

Intrinsic ValueSociété Marseillaise du Tunnel Prado Carénage (SMTPC.PA)

Previous Close26.80
Intrinsic Value
Upside potential
Previous Close
26.80

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

Société Marseillaise du Tunnel Prado Carénage (SMTPC) operates as a critical infrastructure provider in Marseille, France, managing key urban tunnels that facilitate regional mobility. The company’s primary revenue model is based on toll collections from its three tunnels—Prado Carénage, Rège, and South Prado—which serve as vital connectors for the city’s southern districts and the Vieux Port. These assets position SMTPC as a monopolistic operator in its niche, benefiting from steady demand due to limited alternative routes. The company’s operations are deeply entrenched in Marseille’s transportation ecosystem, ensuring recurring cash flows with minimal competitive pressure. Its strategic role in urban infrastructure underscores resilience, as toll-based revenue is less susceptible to economic cycles compared to discretionary consumer spending. SMTPC’s market position is further reinforced by long-term concessions and regulatory frameworks that limit new entrants, providing a durable competitive moat. While the company operates in a narrow segment, its essential service ensures stable utilization rates and pricing power, making it a low-risk, utility-like investment within the industrials sector.

Revenue Profitability And Efficiency

In FY 2024, SMTPC reported revenue of €38.1 million, reflecting its steady toll-based income stream. Net income stood at €9.4 million, translating to a diluted EPS of €1.62, demonstrating healthy profitability margins. Operating cash flow of €24.2 million highlights strong cash generation, with capital expenditures of €2.1 million indicating modest reinvestment needs. The company’s asset-light model ensures high cash conversion efficiency.

Earnings Power And Capital Efficiency

SMTPC’s earnings power is underpinned by predictable toll revenue and low variable costs, yielding consistent operating leverage. The company’s capital efficiency is evident in its ability to generate substantial free cash flow (€22.1 million after capex), which supports debt servicing and shareholder returns. ROIC remains robust due to minimal incremental capital requirements for maintaining operations.

Balance Sheet And Financial Health

SMTPC maintains a solid balance sheet with €44 million in cash and equivalents against €45.9 million of total debt, reflecting a near-neutral net debt position. The company’s liquidity is ample, with operating cash flow comfortably covering interest obligations. Debt levels are manageable, supported by stable cash flows and no near-term refinancing risks.

Growth Trends And Dividend Policy

Growth is constrained by the mature nature of SMTPC’s infrastructure assets, with revenue likely to track modest inflation adjustments. The company prioritizes shareholder returns, offering a dividend of €1.9 per share (yield ~5.5%), backed by high payout ratios. Future upside may hinge on toll rate increases or operational optimizations rather than volume growth.

Valuation And Market Expectations

At a market cap of €156.4 million, SMTPC trades at ~4.1x revenue and ~16.6x net income, aligning with low-growth infrastructure peers. The beta of 0.61 reflects lower volatility, typical of toll-road operators. Investors likely price SMTPC as a bond proxy, emphasizing yield and stability over expansion potential.

Strategic Advantages And Outlook

SMTPC’s strategic advantage lies in its entrenched position as Marseille’s sole tunnel operator, insulated from competition. The outlook is stable, with predictable cash flows and disciplined capital allocation. Risks include regulatory changes to toll structures or urban mobility shifts, though these appear limited in the near term. The company remains a defensive play within European infrastructure.

Sources

Company disclosures, Euronext Paris filings

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