investorscraft@gmail.com

Intrinsic ValueAgripower France S.A. (ALAGP.PA)

Previous Close1.03
Intrinsic Value
Upside potential
Previous Close
1.03

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

Agripower France SA operates in the renewable utilities sector, specializing in the design, installation, and maintenance of anaerobic digestion units. The company serves a diverse clientele, including communities, farmer groups, and industrial food processors, offering methanization units with power capacities ranging from 250 kW to 2 MW, as well as smaller 22–44 kW units tailored for individual farms. Its focus on biogas solutions positions it within the broader transition toward sustainable energy in Europe. Agripower’s market position is niche but strategically aligned with growing regulatory and environmental demands for renewable energy alternatives. The company’s revenue model hinges on project-based installations and maintenance services, leveraging France’s supportive policies for biogas adoption. However, its small scale and concentrated geographic footprint limit its competitive edge against larger utilities and diversified renewable energy providers. The sector’s capital-intensive nature and reliance on government incentives further underscore the challenges in scaling operations profitably.

Revenue Profitability And Efficiency

Agripower reported revenue of €1.38 million for the period, alongside a net loss of €4.89 million, reflecting significant operational challenges. The diluted EPS of -€1.38 and negative operating cash flow of €1.03 million highlight inefficiencies in converting revenue to profitability. Capital expenditures were modest at €0.15 million, suggesting limited investment in growth or operational improvements during the period.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained, as evidenced by its substantial net loss and negative cash flow. With a capital-intensive business model and high upfront costs for biogas projects, Agripower struggles to achieve capital efficiency. The lack of positive operating cash flow further limits its ability to fund expansions or debt obligations internally.

Balance Sheet And Financial Health

Agripower’s balance sheet shows €0.45 million in cash against €3.19 million in total debt, indicating a leveraged position with limited liquidity. The negative equity implied by persistent losses raises concerns about financial stability, particularly given the sector’s high fixed-cost structure. Absent a turnaround, the company may face refinancing or solvency risks.

Growth Trends And Dividend Policy

Growth prospects are muted, with no dividends distributed and reinvestment constrained by financial losses. The company’s focus on anaerobic digestion aligns with long-term renewable energy trends, but execution risks and funding challenges overshadow near-term scalability. Without significant capital infusion or operational restructuring, sustainable growth appears unlikely.

Valuation And Market Expectations

The market capitalization of €3.91 million reflects skepticism about Agripower’s viability, trading at a steep discount to revenue. The beta of 0.649 suggests lower volatility relative to the market, possibly due to its small size and illiquidity. Investors likely price in high uncertainty around its ability to achieve profitability or secure additional funding.

Strategic Advantages And Outlook

Agripower’s specialization in biogas solutions offers a strategic niche in France’s renewable energy transition, but its financial distress and operational inefficiencies pose existential risks. The outlook hinges on securing capital, improving project margins, or strategic partnerships. Without these, the company may struggle to capitalize on sector tailwinds.

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