investorscraft@gmail.com

Intrinsic ValueCharwood Energy S.A. (ALCWE.PA)

Previous Close3.14
Intrinsic Value
Upside potential
Previous Close
3.14

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

Charwood Energy SA operates in the renewable utilities sector, specializing in biomass-based power generation. The company designs, constructs, and operates power plants, serving industrial clients, communities, and agricultural holdings. Its dual role as an independent power producer and operator for third parties provides diversified revenue streams. Positioned in France, Charwood leverages regional biomass resources, aligning with Europe’s push for sustainable energy. The firm’s niche focus on biomass differentiates it from broader renewable players, though it faces competition from larger utilities and alternative green energy providers. With a foundation dating back to 2006, Charwood combines technical expertise with localized project execution, targeting long-term energy contracts to stabilize cash flows. However, its small scale limits economies of scale compared to integrated renewable giants. The company’s market position hinges on France’s regulatory support for biomass and decentralized energy solutions, but growth depends on securing capital for expansion amid sector-wide cost pressures.

Revenue Profitability And Efficiency

Charwood Energy reported revenue of €5.1 million in the latest fiscal year, but net losses deepened to €3.5 million, reflecting operational challenges. Negative operating cash flow (€1.4 million) and modest capital expenditures (€0.4 million) suggest constrained liquidity. The diluted EPS of -€0.67 underscores inefficiencies in scaling its biomass projects profitably.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak earnings power, likely due to high fixed costs and underutilized assets. Capital efficiency is strained, with limited reinvestment capacity (€0.4 million in capex) relative to its debt burden (€2.4 million), raising questions about sustainable returns.

Balance Sheet And Financial Health

Charwood’s balance sheet shows €0.7 million in cash against €2.4 million in total debt, signaling liquidity risks. The absence of dividends aligns with its loss-making status. With a market cap of €16.6 million, the equity base appears thin to absorb further losses or fund growth without dilution.

Growth Trends And Dividend Policy

Growth prospects are tied to biomass adoption in France, but recent financials show contraction. No dividends are paid, consistent with reinvestment needs. The high beta (1.75) implies volatile equity performance, likely reflecting sensitivity to energy policy shifts and feedstock price fluctuations.

Valuation And Market Expectations

The market values Charwood at €16.6 million, or 3.3x revenue, a premium for a loss-making firm, possibly pricing in niche biomass potential. Investors appear to bet on regulatory tailwinds, though execution risks remain acute given cash burn and leverage.

Strategic Advantages And Outlook

Charwood’s specialization in biomass offers differentiation, but its small scale and financial strain limit near-term upside. Success hinges on securing project financing and improving operational leverage. The outlook is cautious, with profitability contingent on cost management and policy support for decentralized renewables.

Sources

Company description, financials, and market data provided by user; industry context inferred from renewable utilities sector trends.

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