investorscraft@gmail.com

Intrinsic ValueDuro Felguera, S.A. (0F7F.L)

Previous Close£0.18
Intrinsic Value
Upside potential
Previous Close
£0.18

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

Duro Felguera, S.A. is a Spain-based engineering and construction firm specializing in turnkey projects across energy, mining, oil and gas, and industrial sectors. The company operates through six segments, offering comprehensive solutions from design and manufacturing to construction, commissioning, and maintenance. Its expertise spans power generation, LNG storage, mineral processing, and refinery operations, positioning it as a versatile player in infrastructure development. With a legacy dating back to 1858, Duro Felguera has established a strong presence in Spain, Latin America, and other international markets, leveraging its technical proficiency to serve complex industrial and energy projects. The firm’s diversified service portfolio mitigates sector-specific risks while allowing it to capitalize on global demand for energy transition and industrial modernization. Despite competitive pressures, its long-standing relationships and specialized capabilities in niche areas like nuclear components and modular construction provide differentiation. However, reliance on large-scale contracts exposes it to cyclical demand and execution risks, particularly in volatile regions.

Revenue Profitability And Efficiency

Duro Felguera reported revenue of €286.0 million for the period, but profitability remains challenged with a net loss of €98.4 million and negative diluted EPS of €0.46. Operating cash flow was deeply negative at €76.6 million, reflecting operational inefficiencies and potential liquidity strains. Capital expenditures were modest at €0.8 million, suggesting limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its current loss-making position, with negative operating cash flow exacerbating financial stress. High total debt of €160.6 million against cash reserves of €35.9 million indicates significant leverage, raising concerns about capital efficiency and interest coverage. The lack of profitability metrics suggests subdued returns on invested capital.

Balance Sheet And Financial Health

Duro Felguera’s balance sheet reflects financial strain, with total debt nearly 4.5x its cash position. The €98.4 million net loss further weakens equity, potentially limiting access to financing. While the absence of dividends preserves liquidity, sustained negative cash flows could pressure solvency if not addressed through operational improvements or restructuring.

Growth Trends And Dividend Policy

Growth prospects appear muted, with minimal capex and persistent losses. The company’s dividend policy is suspended (€0 per share), prioritizing liquidity preservation. Its international footprint offers exposure to emerging markets, but execution risks and sector cyclicality may hinder consistent revenue expansion without a turnaround in profitability.

Valuation And Market Expectations

At a market cap of €57.7 million, the stock trades at a steep discount to revenue, reflecting skepticism about recovery prospects. A beta of 1.03 suggests market-aligned volatility, but investor confidence is likely tempered by weak earnings and leverage. Valuation hinges on restructuring success or sector tailwinds in energy and infrastructure.

Strategic Advantages And Outlook

Duro Felguera’s niche expertise in energy and industrial projects provides a foundation for recovery, particularly in LNG and renewables. However, operational restructuring and debt management are critical to stabilizing finances. The outlook remains cautious, with potential upside tied to contract wins in stable markets or strategic partnerships to bolster liquidity and technical capabilities.

Sources

Company filings, London Stock Exchange 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