investorscraft@gmail.com

Intrinsic ValueAudacia S.A. (ALAUD.PA)

Previous Close4.16
Intrinsic Value
Upside potential
Previous Close
4.16

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

Audacia SA is a specialized venture capital and private equity firm based in Paris, France, focusing on investments across diverse sectors including consumer goods, industrials, hospitality, and cutting-edge technologies like quantum computing and sensors. The firm targets small to mid-sized enterprises (SMEs) and family businesses, deploying capital through convertible bonds and equity investments ranging from €0.5 million to €10 million. Its investment strategy emphasizes companies with revenues between €5 million and €250 million, positioning it as a key player in France's growth capital landscape. Audacia differentiates itself by combining sector-agnostic flexibility with deep expertise in high-potential niches, particularly in quantum technologies and innovative physics. The firm's hands-on approach and selective investment criteria allow it to maintain a competitive edge in a crowded private equity market. With a focus on long-term value creation, Audacia leverages its 2007 founding heritage to build trust among entrepreneurs and institutional investors alike.

Revenue Profitability And Efficiency

Audacia reported revenue of €13.5 million, with net income of €0.9 million, reflecting a net margin of approximately 6.7%. The firm's operating cash flow stood at €0.49 million, though capital expenditures of -€1.11 million indicate ongoing investment activities. These metrics suggest a balanced approach between income generation and reinvestment in growth opportunities.

Earnings Power And Capital Efficiency

The firm's diluted EPS of €0.18 demonstrates modest earnings power relative to its €17.5 million market capitalization. With a beta of 0.29, Audacia exhibits lower volatility compared to broader markets, aligning with its private equity focus. The absence of dividends reinforces its strategy of capital retention for future investments.

Balance Sheet And Financial Health

Audacia maintains a strong liquidity position with €3.58 million in cash and equivalents against total debt of €0.63 million, indicating a conservative leverage profile. The firm's balance sheet appears well-structured to support its investment mandate, with sufficient dry powder for new opportunities.

Growth Trends And Dividend Policy

As a growth-oriented investment firm, Audacia retains all earnings (dividend per share: €0) to fund future investments. Its focus on quantum technologies and innovative sectors positions it to benefit from long-term tech adoption trends. The firm's €2-10 million investment range allows for scalable participation in France's SME growth ecosystem.

Valuation And Market Expectations

At a market cap of €17.5 million, the firm trades at approximately 1.3x revenue and 19.4x net income. The low beta suggests investors view Audacia as a relatively stable player within the volatile venture capital space, potentially pricing in its diversified portfolio approach.

Strategic Advantages And Outlook

Audacia's sector specialization and flexible capital solutions provide distinct advantages in France's competitive private equity market. Its focus on quantum technologies aligns with global innovation trends, while its SME targeting captures underserved market segments. The firm's conservative balance sheet and reinvestment strategy position it well for selective growth in evolving tech and industrial sectors.

Sources

Company description, financial data from public filings

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