investorscraft@gmail.com

Intrinsic ValueAfyren Sas (ALAFY.PA)

Previous Close2.94
Intrinsic Value
Upside potential
Previous Close
2.94

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

AFYREN SAS operates in the specialty chemicals sector, focusing on sustainable biomolecules derived from non-food biomass recycling. The company serves diverse industries, including human and animal nutrition, flavors and fragrances, life sciences, and lubricants, with a portfolio of biosourced organic acids like acetic, propionic, and butyric acids. Its innovative approach positions it as a niche player in the green chemistry space, aligning with global sustainability trends. AFYREN differentiates itself through a circular economy model, reducing reliance on fossil-based raw materials. The company’s market position is bolstered by increasing demand for eco-friendly alternatives in industrial applications, though it faces competition from established chemical producers. Its early-stage commercial operations and focus on R&D underscore its growth potential in a rapidly evolving sector.

Revenue Profitability And Efficiency

AFYREN reported revenue of EUR 2.86 million for the period, reflecting its early-stage commercialization efforts. The company posted a net loss of EUR 9.75 million, driven by high operational costs and R&D investments. Operating cash flow was negative at EUR 5.62 million, indicating significant cash burn as it scales production and expands market reach. Capital expenditures were modest at EUR 201,000, suggesting a focus on optimizing existing infrastructure.

Earnings Power And Capital Efficiency

The diluted EPS of -EUR 0.37 highlights AFYREN’s current lack of earnings power, typical for a growth-stage company in the sustainable chemicals space. Its capital efficiency is constrained by high upfront costs associated with biotech-driven production. The negative operating cash flow underscores the need for further funding to achieve scalability and profitability.

Balance Sheet And Financial Health

AFYREN maintains a solid liquidity position with EUR 33.54 million in cash and equivalents, providing a runway for near-term operations. Total debt is manageable at EUR 3.32 million, reflecting a conservative leverage profile. The balance sheet suggests financial flexibility, though sustained losses may necessitate additional capital raises to support long-term growth initiatives.

Growth Trends And Dividend Policy

AFYREN is in a high-growth phase, prioritizing market expansion and product development over shareholder returns. The company does not pay dividends, reinvesting cash flows into R&D and commercial scaling. Growth trends are tied to adoption of sustainable chemicals, with potential upside from regulatory tailwinds and industry shifts toward bio-based alternatives.

Valuation And Market Expectations

With a market cap of EUR 56.17 million, AFYREN is valued as an early-stage innovator in green chemistry. The low beta of 0.308 suggests limited correlation with broader market movements, reflecting its niche focus. Investors likely price in long-term growth potential, balancing current losses against future scalability in a high-demand sector.

Strategic Advantages And Outlook

AFYREN’s strategic advantages lie in its proprietary biotech platform and alignment with sustainability megatrends. The outlook hinges on successful commercialization and cost optimization, with risks including competition and funding needs. If execution aligns with industry demand, the company could carve a defensible position in the bio-based chemicals market.

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