investorscraft@gmail.com

Intrinsic ValueSociete de Tayninh S.A. (TAYN.PA)

Previous Close3.70
Intrinsic Value
Upside potential
Previous Close
3.70

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

Societe de Tayninh SA operates as a subsidiary of Unibail-Rodamco, a prominent player in the European real estate sector. The company focuses on real estate services, leveraging its parent company's extensive portfolio and expertise in commercial property management. While specific revenue-generating activities are not disclosed, its affiliation with Unibail-Rodamco suggests involvement in high-value property assets, likely in prime locations. The real estate services sector is highly competitive, with firms differentiating through asset quality, tenant relationships, and operational efficiency. Societe de Tayninh benefits from its association with a market leader, which provides stability and potential access to premium projects. However, its standalone market position remains unclear due to limited public disclosures. The company's strategic alignment with Unibail-Rodamco's broader objectives may offer synergies in asset utilization and capital deployment, though its independent operational scale is modest compared to larger peers.

Revenue Profitability And Efficiency

Societe de Tayninh reported no revenue for the period, indicating its role may be limited to holding or administrative functions within Unibail-Rodamco's structure. Despite this, it generated a net income of €586,454, suggesting non-operational income sources or cost efficiencies. Operating cash flow stood at €518,230, with no capital expenditures, reflecting minimal reinvestment needs and stable cash generation.

Earnings Power And Capital Efficiency

The company's diluted EPS of €0.0642 highlights modest earnings power relative to its outstanding shares. With no debt and negligible cash reserves (€370), capital efficiency appears constrained, likely due to its subsidiary status and reliance on parent-company resources for liquidity and funding.

Balance Sheet And Financial Health

Societe de Tayninh maintains a debt-free balance sheet, underscoring low financial risk. However, its cash position is minimal, implying dependence on Unibail-Rodamco for liquidity. The absence of leverage suggests conservative financial management, though limited standalone resources may restrict flexibility.

Growth Trends And Dividend Policy

Growth prospects are unclear given the lack of revenue and minimal disclosed operations. The company did not pay dividends, aligning with its subsidiary structure, where earnings may be retained or upstreamed to the parent. Future trends will likely hinge on Unibail-Rodamco's strategic priorities.

Valuation And Market Expectations

The market cap of €11.1 million reflects modest investor interest, with a low beta (0.22) indicating minimal correlation to broader market movements. Valuation metrics are limited by sparse financial disclosures, though the subsidiary status likely caps standalone upside potential.

Strategic Advantages And Outlook

Societe de Tayninh's primary advantage lies in its affiliation with Unibail-Rodamco, providing indirect exposure to prime real estate assets. However, its standalone outlook is opaque, with performance heavily tied to parent-company decisions. Neutral operational scale and lack of independent initiatives suggest limited near-term catalysts.

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