investorscraft@gmail.com

Intrinsic ValueAlchimie S.A.S. (ALCHI.PA)

Previous Close0.06
Intrinsic Value
Upside potential
Previous Close
0.06

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

Alchimie S.A.S. operates as a niche player in the OTT subscription video market, specializing in thematic content channels co-published with media partners and creators. The company’s platform targets global audiences, leveraging partnerships to curate specialized programming rather than competing directly with mass-market streaming giants. This approach allows Alchimie to differentiate itself in the crowded digital entertainment space by focusing on curated, high-interest verticals. Positioned within the broader Communication Services sector, Alchimie’s model hinges on revenue-sharing agreements with content partners, supplemented by subscription fees. Its French roots provide a base for European expansion, though its small scale and reliance on partnerships introduce scalability challenges. The company’s ability to monetize niche audiences remains untested against larger platforms’ economies of scale, but its asset-light structure could offer flexibility in content experimentation.

Revenue Profitability And Efficiency

Alchimie reported €1.59 million in revenue for FY 2024, overshadowed by a net loss of €1.84 million, reflecting high operating costs relative to its modest scale. Negative operating cash flow (€4.21 million) and capital expenditures (€0.66 million) suggest aggressive investment in platform development or content acquisition, though profitability remains elusive. The absence of positive free cash flow underscores ongoing funding needs.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.41 and negative net income highlight weak earnings power, exacerbated by a revenue base insufficient to cover operating expenses. Capital efficiency is constrained by high content and platform costs, with no clear path to breakeven without significant scale improvements or cost rationalization.

Balance Sheet And Financial Health

Alchimie’s financial health is precarious, with €2.03 million in cash against €5.59 million in total debt, implying a leveraged position. The limited cash runway and negative cash flows raise liquidity concerns, potentially necessitating further financing to sustain operations. Absent a turnaround, debt servicing could strain resources.

Growth Trends And Dividend Policy

Growth prospects hinge on expanding its subscriber base and content partnerships, but current trends show no dividend payouts, consistent with its loss-making status. The lack of historical profitability or dividend policy suggests reinvestment is prioritized, though sustainability depends on reversing cash burn.

Valuation And Market Expectations

With a market cap of €0.25 million, Alchimie trades at a fraction of revenue, reflecting skepticism about its viability. The low beta (0.488) suggests muted correlation with broader markets, possibly due to its micro-cap status and niche focus. Investors likely await proof of scalability before assigning higher multiples.

Strategic Advantages And Outlook

Alchimie’s partnership-driven model offers agility in content curation, but its small scale and funding gaps pose existential risks. Success depends on securing sustainable partnerships and achieving subscriber growth, though competition from deep-pocketed rivals clouds the outlook. Near-term survival may hinge on additional capital infusion or strategic pivots.

Sources

Company filings, Euronext 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