investorscraft@gmail.com

Intrinsic ValueVitura (VTR.PA)

Previous Close3.82
Intrinsic Value
Upside potential
Previous Close
3.82

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

Vitura is a French real estate investment trust (SIIC) specializing in prime office properties within Paris and its metropolitan area. The company operates as a REIT, generating revenue primarily through leasing high-quality office spaces, with a portfolio valued at €1.5 billion as of December 2022. Vitura has distinguished itself through a strong commitment to sustainability, earning recognition as a Global Sector Leader by GRESB and EPRA Gold Awards for transparency. Its focus on premium locations and ESG-driven strategies positions it competitively in the European office real estate market, though it faces challenges from remote work trends and economic fluctuations. The company’s market capitalization of €255 million (as of May 2023) reflects its niche positioning in a capital-intensive sector.

Revenue Profitability And Efficiency

Vitura reported revenue of €57.9 million, but its net income was deeply negative at -€243 million, reflecting significant asset impairments or market revaluations. Operating cash flow stood at €12.6 million, suggesting core leasing operations remain functional, though capital expenditures of -€8.8 million indicate restrained reinvestment. The diluted EPS of -€14.25 underscores profitability challenges amid broader sector headwinds.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight pressure on asset valuations, likely tied to rising interest rates and occupancy risks. Operating cash flow coverage of debt appears limited, with €12.6 million in operating cash flow against €644.2 million in total debt. This suggests reliance on refinancing or asset sales to manage leverage, though its REIT structure may support tax-efficient capital recycling.

Balance Sheet And Financial Health

Vitura’s balance sheet shows €13.5 million in cash against €644.2 million in total debt, indicating tight liquidity. The debt-to-equity ratio is elevated, typical for REITs, but the absence of dividends (€0 per share) suggests prioritization of balance sheet repair. Asset valuations will be critical to maintaining covenant compliance and access to financing.

Growth Trends And Dividend Policy

Growth is constrained by the office sector’s cyclical challenges, with no recent dividend payouts reflecting conservative capital allocation. The company’s focus on sustainability may attract ESG-focused investors, but near-term growth hinges on stabilizing occupancy rates and navigating interest rate volatility. Portfolio repositioning or selective disposals could unlock value if executed strategically.

Valuation And Market Expectations

The market capitalization of €91.2 million (as of latest data) implies skepticism about near-term recovery, trading at a steep discount to portfolio book value. Investors likely price in further asset writedowns or leasing risks. The beta of 0.943 suggests moderate correlation with broader markets, though sector-specific risks dominate.

Strategic Advantages And Outlook

Vitura’s strengths lie in its prime Parisian assets and ESG leadership, but macroeconomic and structural shifts in office demand pose risks. Success will depend on adaptive leasing strategies, potential asset diversification, and leveraging its sustainability credentials to attract tenants. The outlook remains cautious, with recovery tied to broader real estate and economic cycles.

Sources

Company description, financial data from disclosed filings, GRESB, and EPRA awards.

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