investorscraft@gmail.com

Intrinsic ValueBoostheat S.A. (ALBOO.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

Boostheat SA operates in the consumer electronics sector, specializing in energy-efficient thermal compression technology. The company designs and develops high-performance heat pumps equipped with proprietary thermal compressors, targeting residential and commercial markets in France, Germany, and Switzerland. Its core revenue model relies on the sale of these advanced heating solutions, which aim to reduce energy consumption while maintaining high thermal efficiency. Boostheat positions itself as an innovator in sustainable heating, differentiating its products through proprietary technology that enhances performance and environmental benefits. The company competes in a niche segment of the broader heat pump market, where demand is driven by regulatory shifts toward decarbonization and energy efficiency. However, its market penetration remains limited due to the capital-intensive nature of the industry and competition from established players with broader product portfolios and stronger distribution networks.

Revenue Profitability And Efficiency

Boostheat reported revenue of €281,955 for FY 2023, reflecting minimal commercial traction relative to its operational scale. The company's net loss widened to €-38.95 million, with a diluted EPS of €-75,967, underscoring significant unprofitability. Operating cash flow was negative at €-4.63 million, while capital expenditures remained modest at €-154,000, indicating constrained investment capacity amid financial challenges.

Earnings Power And Capital Efficiency

The company's earnings power is severely constrained, as evidenced by its substantial net loss and negative operating cash flow. With minimal revenue generation and high operating costs, Boostheat struggles to achieve capital efficiency. Its diluted EPS of €-75,967 highlights the financial strain, further exacerbated by the capital-intensive nature of its R&D-focused business model.

Balance Sheet And Financial Health

Boostheat's balance sheet shows limited liquidity, with cash and equivalents of €190,916 against total debt of €1.83 million. The negative equity position, implied by persistent losses, raises concerns about financial sustainability. The company's ability to meet obligations or fund growth initiatives appears highly constrained without external financing or a significant turnaround in operations.

Growth Trends And Dividend Policy

Growth trends remain weak, with negligible revenue and deepening losses. The company does not pay dividends, reflecting its focus on survival and potential restructuring rather than shareholder returns. Given its financial position, organic growth prospects are limited unless it secures additional funding or achieves a breakthrough in commercial adoption of its technology.

Valuation And Market Expectations

With a market cap of €539,000, Boostheat is valued as a distressed asset, reflecting investor skepticism about its viability. The high beta of 1.293 indicates significant volatility, aligning with its precarious financial state and uncertain future. Market expectations appear muted, with little optimism for near-term recovery or profitability.

Strategic Advantages And Outlook

Boostheat's primary strategic advantage lies in its proprietary thermal compression technology, which could disrupt the heat pump market if commercialized effectively. However, the outlook remains bleak due to financial instability, limited revenue, and intense competition. The company's survival likely depends on securing strategic partnerships, additional funding, or a pivot to a more scalable business model.

Sources

Company filings, market data

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