investorscraft@gmail.com

Intrinsic ValueADA S.A. (ALADA.PA)

Previous Close18.00
Intrinsic Value
Upside potential
Previous Close
18.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ADA SA operates in the vehicle rental industry, specializing in passenger cars, utility vehicles, bicycles, scooters, and motorcycles under the Holiday Bikes brand. The company primarily serves the French market through a network of approximately 500 franchised agencies, leveraging a decentralized operational model to maintain cost efficiency and local market responsiveness. Its focus on franchising allows ADA to scale without significant capital intensity while benefiting from local entrepreneurial expertise. ADA competes in a fragmented market dominated by large multinational players, differentiating itself through a niche focus on flexible rental solutions and franchise partnerships. The company's diversified rental offerings, including leisure-oriented options like bikes and scooters, provide resilience against cyclical downturns in traditional car rental demand. ADA's market position is reinforced by its long-standing presence since 1984, though its regional concentration in France limits geographic diversification.

Revenue Profitability And Efficiency

In FY 2021, ADA reported revenue of €101.0 million, with net income of €4.8 million, reflecting a net margin of approximately 4.8%. The company generated €8.8 million in operating cash flow, demonstrating its ability to convert revenue into cash despite capital expenditures of €22.3 million. The diluted EPS of €1.65 indicates reasonable profitability for its market cap, though the high dividend payout suggests a focus on shareholder returns.

Earnings Power And Capital Efficiency

ADA's earnings power appears stable, with operating cash flow covering its dividend obligations. The negative capital expenditures highlight reinvestment needs, possibly for fleet maintenance or expansion. The company's capital efficiency is constrained by its franchise model, which limits asset ownership but relies on franchisee performance. The modest net income relative to revenue suggests moderate operating leverage in its business model.

Balance Sheet And Financial Health

ADA's balance sheet shows €1.4 million in cash against €27.5 million in total debt, indicating a leveraged position. The debt level appears manageable given the company's cash flow generation, but limited liquidity could pose risks during downturns. The absence of reported market cap data suggests the stock may be thinly traded, potentially affecting financial flexibility.

Growth Trends And Dividend Policy

ADA's growth appears organic, tied to franchise network expansion and utilization rates. The company paid a substantial dividend of €34.57 per share in 2021, signaling a strong commitment to shareholder returns. However, such high payouts may limit reinvestment capacity. The beta of 0.24 suggests low volatility relative to the market, possibly reflecting stable demand in its niche rental segments.

Valuation And Market Expectations

With no reported market capitalization, valuation metrics are unavailable. The low beta implies investors view ADA as a stable, defensive play within the industrials sector. The high dividend yield, if sustained, could attract income-focused investors, though the lack of geographic diversification may cap growth expectations.

Strategic Advantages And Outlook

ADA's franchise model provides cost advantages and local market penetration, while its diversified rental offerings mitigate sector-specific risks. The outlook depends on maintaining franchisee quality and adapting to mobility trends like electrification. Regional concentration remains a vulnerability, though the company's niche focus offers insulation from broader industry competition. Strategic expansion into adjacent mobility services could enhance long-term prospects.

Sources

Company description and financial data provided in input, interpreted for analysis

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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