investorscraft@gmail.com

Intrinsic ValueAdomos S.A. (ALADO.PA)

Previous Close0.00
Intrinsic Value
Upside potential
Previous Close
0.00

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

Adomos S.A. operates in the French real estate services sector, specializing in the online distribution of investment properties. The company provides a comprehensive suite of services, including property analysis, real estate program selection, loan facilitation, and leasing management, catering primarily to investors seeking managed real estate opportunities. Its hybrid model combines digital platforms with traditional advertising in free publications, positioning it as a niche player in France's competitive real estate market. Adomos differentiates itself through value-added services like rate guarantees and administrative support, targeting both individual and institutional investors. Despite its specialized focus, the company operates in a highly fragmented industry dominated by larger real estate agencies and digital platforms. Its market position remains modest, with growth constrained by reliance on domestic demand and the cyclical nature of real estate investments.

Revenue Profitability And Efficiency

In FY 2023, Adomos reported revenue of €1.19 million, reflecting its small-scale operations in the real estate services sector. The company recorded a significant net loss of €6.21 million, with diluted EPS at -€9.44, indicating persistent profitability challenges. Operating cash flow was marginally positive at €130,000, but capital expenditures of €2.26 million suggest ongoing investments, likely in digital infrastructure or service expansion.

Earnings Power And Capital Efficiency

Adomos's negative earnings and high capital expenditures relative to revenue highlight inefficiencies in its current business model. The company's diluted EPS of -€9.44 underscores its inability to generate sustainable profits, while its modest operating cash flow fails to offset substantial investment outlays. This raises concerns about capital allocation and the scalability of its service-oriented approach.

Balance Sheet And Financial Health

Adomos's financial health appears strained, with €180,000 in cash against total debt of €6.48 million, indicating limited liquidity and high leverage. The negative equity position, implied by its net loss and market cap of €46,957, suggests significant balance sheet risks. Such a structure could constrain future financing options absent a turnaround in operational performance.

Growth Trends And Dividend Policy

The company exhibits no dividend distribution, consistent with its unprofitable status and focus on preserving capital. Growth prospects remain uncertain given its declining revenue base and widening losses. Without clear catalysts for market share gains or margin improvement, Adomos's trajectory appears challenged by sector competition and its own financial constraints.

Valuation And Market Expectations

With a market capitalization of approximately €47,000, the market assigns minimal value to Adomos, reflecting skepticism about its viability. The low beta of 0.225 suggests limited correlation with broader markets, typical of micro-cap stocks with low liquidity. Investors likely price in continued operational struggles unless the company demonstrates meaningful restructuring progress.

Strategic Advantages And Outlook

Adomos's niche in managed real estate services offers differentiation, but its outlook remains precarious due to financial instability. Success hinges on improving operational efficiency and possibly pivoting toward higher-margin digital services. However, without significant capital infusion or strategic partnerships, the company faces an uphill battle in a competitive and capital-intensive industry.

Sources

Company description, financial data from disclosed ticker information

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