investorscraft@gmail.com

Intrinsic Value2CRSI S.a. (AL2SI.PA)

Previous Close14.52
Intrinsic Value
Upside potential
Previous Close
14.52

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 computing solutions tailored for cloud computing, datacenters, AI, and edge computing markets. The company generates revenue through the development, manufacturing, and distribution of rackmount servers, OCP servers, workstations, and advanced cooling solutions, alongside managed IT services. Its offerings cater to enterprise IT, big data, and IoT applications, positioning it as a niche player in the high-growth segments of the technology industry. 2CRSI differentiates itself through customized, energy-efficient solutions, particularly in liquid and immersion cooling, which are critical for modern datacenter efficiency. While the company serves international markets, its primary focus remains on France, where it maintains a strong presence in specialized computing solutions. The competitive landscape includes larger hardware vendors, but 2CRSI’s agility and focus on high-performance, sustainable computing give it a distinct market position.

Revenue Profitability And Efficiency

In its latest fiscal year, 2CRSI reported revenue of €131.1 million, reflecting its active engagement in high-performance computing markets. However, the company posted a net loss of €4.9 million, with diluted EPS at -€0.34, indicating profitability challenges. Operating cash flow was negative at €2.2 million, while capital expenditures totaled €1.8 million, suggesting ongoing investments despite financial strain.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight operational inefficiencies, likely due to competitive pressures and high R&D or production costs. With a beta of 2.646, 2CRSI exhibits significant volatility, reflecting market skepticism about its near-term earnings stability. The lack of positive free cash flow further underscores capital allocation challenges in a capital-intensive industry.

Balance Sheet And Financial Health

2CRSI’s balance sheet shows limited liquidity, with cash and equivalents of €1.1 million against total debt of €10.4 million, raising concerns about short-term solvency. The modest market capitalization of €96 million suggests a high-risk profile, particularly given the company’s leveraged position and negative earnings.

Growth Trends And Dividend Policy

Despite financial struggles, 2CRSI maintains a dividend policy, distributing €0.4 per share, which may strain cash reserves further. Growth prospects hinge on demand for specialized computing solutions, but the company’s ability to capitalize on these trends remains uncertain given its current profitability challenges.

Valuation And Market Expectations

The market values 2CRSI at a modest €96 million, reflecting skepticism about its turnaround potential. High beta indicates investor perception of elevated risk, likely tied to its unprofitable operations and leveraged balance sheet. Valuation metrics are unfavorable without clear earnings visibility.

Strategic Advantages And Outlook

2CRSI’s focus on energy-efficient computing and immersion cooling presents a strategic advantage in sustainability-driven markets. However, execution risks and financial instability temper optimism. The outlook remains cautious unless the company demonstrates improved profitability or secures strategic partnerships to bolster its market position.

Sources

Company filings, market 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