investorscraft@gmail.com

Intrinsic ValueMINT S.a. (ALBUD.PA)

Previous Close3.58
Intrinsic Value
Upside potential
Previous Close
3.58

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

MINT SA operates in the French renewable electricity sector, transitioning from its former identity as Budget Telecom S.A. in 2020. As a subsidiary of Mercure Energie, the company focuses on generating and supplying renewable energy, aligning with France's broader push toward sustainability. Its market positioning is niche, targeting regional energy consumers with a commitment to green solutions, though it remains a smaller player in a competitive sector dominated by larger utilities. The company’s revenue model likely hinges on long-term energy contracts and regulatory incentives, common in the renewable space. While its telecommunications legacy may offer some operational synergies, MINT SA’s pivot to renewables positions it within a high-growth but capital-intensive industry. The firm’s ability to scale will depend on securing additional funding and expanding its generation capacity in a market where economies of scale heavily influence profitability.

Revenue Profitability And Efficiency

In FY 2022, MINT SA reported revenue of €156.99 million, with net income of €3.96 million, translating to a diluted EPS of €0.67. The absence of reported operating cash flow and capital expenditures suggests either data limitations or minimal reinvestment activity. The company’s profitability margins appear modest, though further efficiency metrics would be needed for a deeper assessment of operational performance.

Earnings Power And Capital Efficiency

The company’s net income of €3.96 million indicates baseline earnings power, but the lack of disclosed operating cash flow limits insight into cash-generating ability. With no reported capital expenditures, it is unclear how effectively MINT SA allocates capital toward growth or maintenance, though its €62.38 million cash reserve suggests liquidity for future investments.

Balance Sheet And Financial Health

MINT SA maintains a solid liquidity position with €62.38 million in cash and equivalents against €13.77 million in total debt, indicating low leverage. The strong cash balance relative to debt implies financial flexibility, though the absence of detailed liabilities or asset breakdowns warrants caution in assessing long-term solvency.

Growth Trends And Dividend Policy

The company’s growth trajectory is unclear without historical comparables, though its renewable energy focus aligns with sector tailwinds. MINT SA does not pay dividends, suggesting a reinvestment-oriented strategy. Future expansion may depend on securing project financing or partnerships to capitalize on France’s energy transition policies.

Valuation And Market Expectations

With a market cap of €21.10 million, MINT SA trades at a low multiple relative to its €156.99 million revenue, reflecting either undervaluation or market skepticism about its scalability. The beta of 1.107 indicates moderate volatility, in line with smaller-cap energy firms.

Strategic Advantages And Outlook

MINT SA’s renewable focus offers regulatory and environmental tailwinds, but its small scale and limited disclosed financial metrics pose challenges. Success hinges on executing its energy transition strategy while maintaining financial discipline. The firm’s outlook remains cautiously optimistic, contingent on France’s renewable adoption rates and competitive dynamics.

Sources

Company filings, Euronext Paris disclosures

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