investorscraft@gmail.com

Intrinsic ValueAvenir Telecom S.A. (0DO7.L)

Previous Close£0.10
Intrinsic Value
Upside potential
Previous Close
£0.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Avenir Telecom S.A. operates in the competitive communication equipment sector, specializing in the retail and distribution of mobile devices, smartphones, and accessories. The company leverages its proprietary brands, including Energizer and Oxo, to offer a diversified product portfolio comprising chargers, cables, protective cases, memory products, and multiport hubs. With a presence in 55 countries, Avenir Telecom targets both consumer and B2B markets, positioning itself as a mid-tier player in the global mobile accessories industry. The company’s revenue model relies on wholesale distribution and direct retail sales, supported by strategic partnerships to enhance market penetration. Despite its broad geographic footprint, Avenir Telecom faces intense competition from larger electronics manufacturers and low-cost producers, which pressures margins and necessitates continuous innovation in product design and supply chain efficiency. Its niche focus on branded accessories provides some differentiation, but scalability remains a challenge given the fragmented nature of the market.

Revenue Profitability And Efficiency

Avenir Telecom reported revenue of €14.1 million for FY 2024, reflecting its modest scale in the industry. However, the company recorded a net loss of €7.0 million, underscoring significant profitability challenges. Operating cash flow was negative at €6.9 million, further highlighting inefficiencies in cost management and working capital utilization. The minimal capital expenditures of €2,000 suggest limited reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.10 indicates weak earnings power, exacerbated by operating losses and negative cash flow. With a market capitalization of €2.7 million, Avenir Telecom’s capital efficiency appears suboptimal, as evidenced by its inability to generate positive returns on invested capital. The lack of profitability raises concerns about its ability to sustain operations without additional funding.

Balance Sheet And Financial Health

Avenir Telecom maintains a relatively strong liquidity position, with cash and equivalents of €20.2 million, which may provide a short-term buffer against operational losses. Total debt stands at €2.1 million, indicating low leverage. However, the persistent operating losses and negative cash flows could erode liquidity over time, necessitating closer scrutiny of its financial sustainability.

Growth Trends And Dividend Policy

The company’s growth trajectory appears stagnant, with no clear evidence of revenue expansion or margin improvement. Avenir Telecom does not pay dividends, aligning with its current loss-making status and focus on preserving cash. The absence of dividend payouts reflects its precarious financial position and limited ability to reward shareholders.

Valuation And Market Expectations

With a market cap of €2.7 million and negative earnings, Avenir Telecom’s valuation reflects market skepticism about its turnaround potential. The stock’s beta of -0.094 suggests low correlation with broader market movements, possibly due to its niche focus and limited investor interest. Market expectations remain subdued given the company’s ongoing operational challenges.

Strategic Advantages And Outlook

Avenir Telecom’s primary strategic advantage lies in its branded product portfolio and international distribution network. However, the outlook remains uncertain due to persistent losses and competitive pressures. Success hinges on improving cost efficiency, expanding high-margin product lines, and potentially exploring strategic partnerships or acquisitions to bolster market positioning. Without meaningful operational improvements, the company risks further erosion of shareholder value.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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