investorscraft@gmail.com

Intrinsic ValueCogra 48 S.A. (ALCOG.PA)

Previous Close6.56
Intrinsic Value
Upside potential
Previous Close
6.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cogra 48 SA operates in the wood pellet and stove industry, serving both residential and commercial markets across France and other European countries. The company’s core revenue model is built on the production and distribution of wood pellets, complemented by value-added services such as consulting, project planning, and technical advice for boiler room layouts and silo designs. This integrated approach allows Cogra 48 to capture revenue from both product sales and service offerings, enhancing customer retention and market penetration. The company’s market position is bolstered by its established distribution network, which ensures broad accessibility of its products. While the industry is competitive, Cogra 48 differentiates itself through its technical expertise and guaranteed supply services, appealing to customers seeking reliability and sustainability in biomass energy solutions. The growing demand for renewable energy sources in Europe provides a favorable backdrop, though the company must navigate regulatory changes and raw material cost fluctuations to maintain its competitive edge.

Revenue Profitability And Efficiency

Cogra 48 reported revenue of €39.0 million for the fiscal year ending June 2024, with net income of €0.6 million, translating to a diluted EPS of €0.18. The absence of reported operating cash flow and capital expenditures limits deeper efficiency analysis, but the modest net income suggests thin margins, likely influenced by cost pressures in raw materials and distribution.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, as reflected in its low net income relative to revenue. With no disclosed operating cash flow, assessing capital efficiency is challenging, but the €2.3 million in cash reserves and €11.1 million in total debt indicate a leveraged balance sheet that may limit flexibility for reinvestment or expansion.

Balance Sheet And Financial Health

Cogra 48’s financial health is mixed, with €2.3 million in cash and equivalents against €11.1 million in total debt, suggesting moderate liquidity risk. The lack of detailed working capital or asset turnover metrics prevents a full assessment, but the debt load relative to its €18.3 million market cap warrants caution regarding leverage.

Growth Trends And Dividend Policy

Growth trends are unclear due to limited historical data, but the absence of dividends suggests the company prioritizes reinvestment or debt management over shareholder returns. The renewable energy sector’s expansion could support future revenue growth, though execution risks remain.

Valuation And Market Expectations

With a market cap of €18.3 million and a beta of 0.196, Cogra 48 is a small-cap stock with low volatility relative to the market. The P/E ratio, based on diluted EPS of €0.18, implies modest earnings expectations, likely reflecting investor skepticism about scalability or margin improvement.

Strategic Advantages And Outlook

Cogra 48’s strategic advantages lie in its integrated service model and established distribution network. However, its outlook depends on overcoming cost pressures and leveraging Europe’s renewable energy transition. Success will hinge on operational efficiency and debt management, with potential upside from increased adoption of biomass solutions.

Sources

Company description, financial data from public filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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