investorscraft@gmail.com

Intrinsic Value2CRSI S.a. (2CRSI.PA)

Previous Close2.57
Intrinsic Value
Upside potential
Previous Close
2.57

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

2CRSI S.A. operates in the competitive computer hardware sector, specializing in high-performance servers and IT solutions tailored for cloud computing, datacenters, and emerging technologies like AI, 5G, and edge computing. The company differentiates itself through custom hardware designs, including fanless workstations and rugged PCs, catering to enterprise and industrial clients. Its revenue model combines direct sales of proprietary hardware with value-added services such as IT consultancy and cloud solutions, positioning it as a niche player in the European tech market. While the company serves high-growth segments like AI and IoT, its market position remains constrained by competition from larger global players and reliance on capital-intensive R&D. 2CRSI’s focus on energy-efficient and modular designs aligns with sustainability trends in datacenter infrastructure, but scalability challenges persist due to its regional footprint and limited financial flexibility.

Revenue Profitability And Efficiency

In FY 2024, 2CRSI reported revenue of €131.1 million but recorded a net loss of €4.9 million, reflecting margin pressures and operational inefficiencies. Negative operating cash flow (€2.2 million) and capital expenditures (€1.8 million) suggest strained liquidity, likely due to upfront investments in R&D and inventory. The diluted EPS of -€0.34 underscores profitability challenges amid competitive and macroeconomic headwinds.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak capital efficiency, with reinvestment needs outweighing near-term returns. High beta (1.63) implies earnings volatility tied to cyclical demand in IT hardware. Limited scale and debt obligations (€10.4 million) further constrain its ability to fund growth organically.

Balance Sheet And Financial Health

2CRSI’s financial health is precarious, with €1.1 million in cash against €10.4 million in total debt, raising liquidity concerns. Negative free cash flow exacerbates leverage risks, though the absence of dividends preserves capital for debt servicing. The balance sheet may require restructuring or equity infusion to sustain operations.

Growth Trends And Dividend Policy

Revenue growth potential lies in high-demand sectors like AI and edge computing, but profitability remains elusive. No dividends are paid, reflecting a focus on conserving cash. The company’s ability to capitalize on tech trends hinges on improving operational execution and securing strategic partnerships.

Valuation And Market Expectations

With a negligible market cap and negative earnings, traditional valuation metrics are inapplicable. Investors likely price the stock based on speculative growth in niche IT markets, though high beta signals elevated risk. The lack of profitability discounts any near-term upside.

Strategic Advantages And Outlook

2CRSI’s expertise in customized, energy-efficient hardware offers differentiation, but execution risks and financial constraints cloud its outlook. Success depends on scaling high-margin services, reducing debt, and penetrating broader European markets. Macroeconomic uncertainty and IT spending cyclicality add further volatility.

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