investorscraft@gmail.com

Intrinsic ValueCarbios SAS (ALCRB.PA)

Previous Close10.00
Intrinsic Value
Upside potential
Previous Close
10.00

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

Carbios SAS is a pioneering green chemistry company specializing in enzymatic solutions for polymer biodegradation and recycling. The company’s core offerings include EVANESTO, an enzymatic solution for degrading PLA-based single-use plastics, and a proprietary enzymatic recycling process for PET, transforming plastic waste into reusable materials. Operating in the specialty chemicals sector, Carbios targets the growing demand for sustainable alternatives in packaging, textiles, and medical applications. Its strategic partnership with Novozymes enhances its ability to scale enzyme production, positioning it as a leader in bio-recycling innovation. The company’s focus on circular economy principles aligns with global regulatory shifts toward plastic waste reduction, giving it a competitive edge in Europe’s evolving green materials market. Despite being in the development phase, Carbios has carved a niche by addressing critical environmental challenges through biotechnology, differentiating itself from traditional chemical recyclers.

Revenue Profitability And Efficiency

Carbios reported modest revenue of €136,000 in the latest fiscal year, reflecting its early-stage commercialization efforts. The company’s net loss of €33.1 million and negative operating cash flow of €30.2 million highlight significant R&D and capital expenditures, typical of a biotech firm in the growth phase. Capital expenditures of €62.6 million underscore heavy investment in scaling its enzymatic recycling technology.

Earnings Power And Capital Efficiency

With a diluted EPS of -€1.97, Carbios currently lacks earnings power as it prioritizes technology development over profitability. The negative cash flow and high capex indicate capital-intensive operations, though its €89.8 million cash reserve provides runway for further innovation and commercialization efforts.

Balance Sheet And Financial Health

Carbios maintains a solid liquidity position with €89.8 million in cash and equivalents, offset by €45.7 million in total debt. The balance sheet reflects a growth-oriented strategy, with sufficient liquidity to fund near-term operations but reliant on future financing or revenue generation to sustain long-term viability.

Growth Trends And Dividend Policy

Growth is driven by enzymatic recycling adoption, though revenue remains negligible. The company reinvests all cash flows into R&D and infrastructure, with no dividends paid, aligning with its focus on scaling proprietary technologies.

Valuation And Market Expectations

The market values Carbios at €105.5 million, reflecting high expectations for its bio-recycling solutions. A beta of 2.155 indicates significant volatility, typical of early-stage green tech firms betting on regulatory tailwinds and commercial scalability.

Strategic Advantages And Outlook

Carbios’ enzymatic processes offer a unique, sustainable alternative to mechanical recycling, with potential for industry disruption. Partnerships and regulatory support for circular economy solutions bolster its outlook, but execution risks and competition from conventional recyclers remain key challenges.

Sources

Company filings, Euronext Paris 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