investorscraft@gmail.com

Intrinsic ValueDBT S.A. (ALDBT.PA)

Previous Close0.07
Intrinsic Value
Upside potential
Previous Close
0.07

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

DBT SA operates in the industrial machinery sector, specializing in electric vehicle (EV) charging solutions, retractable access control terminals, and energy distribution equipment. The company serves the French market with a focus on sustainable mobility and energy infrastructure, positioning itself as a niche player in EV charging and power distribution. Despite its specialized offerings, DBT faces intense competition from larger industrial and energy firms expanding into electrification. Its market position is constrained by limited scale, though its long-standing presence since 1990 provides regional brand recognition. The company’s revenue model relies on hardware sales and installation services, but its growth potential is tied to broader EV adoption trends in Europe. DBT’s ability to differentiate through innovation or partnerships will be critical to capturing a sustainable share in this evolving market.

Revenue Profitability And Efficiency

In FY 2023, DBT reported revenue of €10.7 million, underscoring its small-scale operations. The company recorded a net loss of €8.98 million, reflecting significant profitability challenges, with a diluted EPS of -€13.13. Operating cash flow was negative at €-3.0 million, exacerbated by capital expenditures of €-5.4 million, indicating strained liquidity and reinvestment needs amid weak earnings.

Earnings Power And Capital Efficiency

DBT’s negative earnings and cash flows highlight inefficiencies in converting revenue into sustainable profitability. The high capital expenditures relative to revenue suggest aggressive but potentially unsustainable investment in growth, with limited near-term returns. The company’s capital allocation strategy appears pressured by its loss-making operations and competitive industry dynamics.

Balance Sheet And Financial Health

DBT’s balance sheet shows €2.1 million in cash against total debt of €6.7 million, signaling leverage concerns. The negative operating cash flow and net income further strain liquidity, raising questions about its ability to service debt or fund operations without additional financing. Financial health remains precarious given these metrics.

Growth Trends And Dividend Policy

Growth prospects are tied to EV adoption, but DBT’s recent performance shows no dividend distributions, aligning with its loss-making status. The company’s focus appears to be on stabilizing operations rather than shareholder returns. Market expansion or technological differentiation could be pivotal for reversing its downward trajectory.

Valuation And Market Expectations

With a market cap of €2.3 million and a beta of 1.67, DBT is highly volatile and priced as a speculative play. Investors likely discount its valuation due to persistent losses and sector risks, though any positive shift in EV infrastructure demand could offer upside.

Strategic Advantages And Outlook

DBT’s niche expertise in EV charging provides a potential foothold in France’s energy transition. However, its outlook is clouded by financial instability and scale limitations. Strategic partnerships or technological advancements may be necessary to improve competitiveness, but execution risks remain high.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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