investorscraft@gmail.com

Intrinsic ValueAdVini S.A. (ALAVI.PA)

Previous Close14.40
Intrinsic Value
Upside potential
Previous Close
14.40

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

AdVini S.A. operates in the global wine industry, specializing in the production, aging, and distribution of wines primarily in France and internationally. The company leverages a diversified revenue model, combining direct sales, travel retail, and a network of representative offices to market its products. AdVini’s portfolio includes premium and mid-range wines, catering to both domestic and export markets, with a strong emphasis on terroir-driven quality. The company’s long-standing heritage since 1870 enhances its credibility in a competitive sector dominated by brand loyalty and regional appellations. AdVini’s market positioning is reinforced by its focus on sustainable viticulture and strategic partnerships, though it faces challenges from larger conglomerates and shifting consumer preferences toward craft and organic wines. Its ability to balance tradition with modern distribution channels provides a niche advantage in the fragmented global wine market.

Revenue Profitability And Efficiency

In FY 2021, AdVini reported revenue of €280.2 million, with net income of €4.0 million, reflecting modest profitability in a capital-intensive industry. Operating cash flow stood at €27.7 million, indicating healthy liquidity generation, while capital expenditures of €9.7 million suggest ongoing investments in production and aging infrastructure. The company’s diluted EPS of €1.05 underscores its ability to deliver shareholder value despite sector-wide margin pressures.

Earnings Power And Capital Efficiency

AdVini’s earnings power is tempered by the cyclical nature of the wine industry and reliance on export markets. The company’s capital efficiency is evident in its ability to maintain positive operating cash flow, though its total debt of €187.9 million highlights leverage risks. The absence of dividends suggests reinvestment priorities, aligning with growth and debt management strategies.

Balance Sheet And Financial Health

AdVini’s balance sheet shows €24.7 million in cash and equivalents against €187.9 million in total debt, indicating a leveraged position. The company’s financial health hinges on stable cash flows from operations, but its debt load may constrain flexibility in volatile market conditions. The lack of dividend payouts further reflects a focus on liquidity preservation.

Growth Trends And Dividend Policy

AdVini’s growth is tied to global wine consumption trends and premiumization, though its small market cap (€51.5 million) limits scalability. The company has not paid dividends, prioritizing debt reduction and operational investments. Future growth may depend on expanding high-margin segments and optimizing its distribution network.

Valuation And Market Expectations

With a beta of 0.025, AdVini exhibits low volatility relative to the market, likely due to its niche focus. The modest market cap and lack of dividends suggest investor expectations are tempered, with valuation driven by organic growth potential rather than near-term returns.

Strategic Advantages And Outlook

AdVini’s strategic advantages include its heritage, diversified distribution, and focus on sustainable practices. However, its outlook is cautious due to leverage and competitive pressures. Success will depend on leveraging its terroir expertise and adapting to evolving consumer preferences.

Sources

Company filings, market data

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