investorscraft@gmail.com

Intrinsic ValueSPIE S.a. (SPIE.PA)

Previous Close46.20
Intrinsic Value
Upside potential
Previous Close
46.20

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

SPIE SA is a leading European provider of multi-technical services, specializing in energy and communications infrastructure. The company operates across four key segments: France, Germany and Central Europe, North-Western Europe, and Oil & Gas and Nuclear. Its diversified service portfolio includes technical engineering for buildings, ICT solutions, electrical and mechanical services, and industrial process optimization. SPIE serves a broad clientele, from public institutions to private enterprises, leveraging its expertise in sustainable energy solutions and digital transformation. The company’s market position is reinforced by its long-standing reputation, technical proficiency, and ability to deliver integrated, large-scale projects. With a strong foothold in Europe, SPIE capitalizes on regional demand for infrastructure modernization and energy transition initiatives. Its Oil & Gas segment further diversifies revenue streams, providing resilience against sector-specific downturns. SPIE’s competitive edge lies in its end-to-end service capabilities, enabling it to act as a single-point solutions provider in complex, multi-disciplinary projects.

Revenue Profitability And Efficiency

SPIE reported revenue of EUR 9.92 billion for the latest fiscal year, reflecting steady demand for its technical services. Net income stood at EUR 273 million, with diluted EPS of EUR 1.62, indicating moderate profitability. Operating cash flow was robust at EUR 920.5 million, supported by efficient working capital management. Capital expenditures were relatively low at EUR 88.6 million, suggesting disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, driven by recurring revenue from maintenance and long-term service contracts. Its capital efficiency is evident in the ability to generate strong cash flows relative to its asset base. SPIE’s diversified operations mitigate risks associated with any single market or sector, enhancing overall financial stability.

Balance Sheet And Financial Health

SPIE maintains a solid balance sheet with EUR 713.6 million in cash and equivalents. Total debt of EUR 2.75 billion is manageable given the company’s cash flow generation and market position. The balance sheet reflects a prudent approach to leverage, ensuring financial flexibility for strategic investments and operational needs.

Growth Trends And Dividend Policy

SPIE has shown steady growth, supported by infrastructure investments and energy transition trends in Europe. The company pays a dividend of EUR 1 per share, signaling confidence in its cash flow sustainability. Future growth is likely to be driven by expansion in renewable energy projects and digital infrastructure services.

Valuation And Market Expectations

With a market capitalization of EUR 7.61 billion and a beta of 0.814, SPIE is viewed as a relatively stable investment within the industrials sector. The valuation reflects expectations of continued demand for its technical services, particularly in energy efficiency and digital infrastructure.

Strategic Advantages And Outlook

SPIE’s strategic advantages include its diversified service offerings, strong regional presence, and expertise in sustainable solutions. The outlook remains positive, supported by long-term trends in infrastructure modernization and energy transition. The company is well-positioned to capitalize on these opportunities, leveraging its technical capabilities and established client relationships.

Sources

Company filings, market data

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