investorscraft@gmail.com

Intrinsic ValueUnion Financière de France Banque S.A. (UFF.PA)

Previous Close20.90
Intrinsic Value
Upside potential
Previous Close
20.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Union Financière de France Banque SA operates as a specialized wealth management consulting bank in France, catering to individuals, companies, and athletes. The firm provides tailored investment solutions, including securities, life insurance, and property rental services, leveraging its network of 25 agencies. As a subsidiary of Aviva Vie SA, it benefits from the backing of a larger financial group while maintaining a boutique approach to client service. The company’s focus on high-net-worth individuals and niche markets positions it as a trusted advisor in France’s competitive asset management sector. Its localized agency model allows for personalized financial planning, differentiating it from larger, impersonal competitors. The firm’s long-standing presence since 1968 underscores its stability and deep-rooted expertise in wealth management, though its market share remains modest compared to industry giants.

Revenue Profitability And Efficiency

In FY 2021, the company reported revenue of €247.6 million, with net income of €11.7 million, reflecting a net margin of approximately 4.7%. Operating cash flow stood at €33.8 million, indicating solid cash generation relative to earnings. Capital expenditures were modest at €1.9 million, suggesting a lean operational structure with limited reinvestment needs.

Earnings Power And Capital Efficiency

Diluted EPS of €0.72 demonstrates moderate earnings power, supported by efficient capital deployment. The firm’s asset-light model and focus on advisory services contribute to stable returns, though its profitability metrics lag behind larger asset managers due to scale limitations.

Balance Sheet And Financial Health

The balance sheet remains conservative, with €21.0 million in cash and equivalents against total debt of €12.7 million, reflecting a comfortable liquidity position. Low leverage and prudent financial management underscore the company’s resilience in volatile markets.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the dividend payout of €3.7 per share signaling a shareholder-friendly approach. The yield is attractive, though sustainability depends on maintaining stable earnings in a competitive environment.

Valuation And Market Expectations

With a market cap of €338.9 million and a beta of 0.90, the stock trades with lower volatility than the broader market. Valuation multiples suggest modest expectations, aligning with its niche positioning and mid-tier profitability.

Strategic Advantages And Outlook

The firm’s strengths lie in its specialized advisory services and Aviva-backed stability. However, growth may be constrained by limited scale and reliance on the French market. A focus on digital transformation and expanding high-net-worth clientele could drive future opportunities.

Sources

Company filings, Euronext Paris data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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