investorscraft@gmail.com

Intrinsic ValueDelta Drone S.A. (ALDR.PA)

Previous Close1.47
Intrinsic Value
Upside potential
Previous Close
1.47

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Delta Drone SA operates in the aerospace and defense sector, specializing in civilian drone services for professional applications. The company focuses on surveillance, security, logistics, and mining industries, leveraging drone technology to enhance operational efficiency and safety. Headquartered in France, Delta Drone serves both domestic and international markets, positioning itself as a niche player in the rapidly evolving unmanned aerial vehicle (UAV) industry. The company’s revenue model is built on service contracts and technology deployment, catering to industries requiring precision and automation. Despite its specialized focus, Delta Drone faces competition from larger defense contractors and emerging tech firms, requiring continuous innovation to maintain its market position. The company’s ability to adapt to regulatory changes and technological advancements will be critical in sustaining its relevance in a competitive landscape.

Revenue Profitability And Efficiency

Delta Drone reported revenue of €13.1 million for FY 2022, reflecting its niche market presence. However, the company recorded a net loss of €18.0 million, indicating significant profitability challenges. Operating cash flow was negative at €3.2 million, compounded by capital expenditures of €0.6 million, underscoring inefficiencies in cash generation and operational scalability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.0012 highlights weak earnings power, exacerbated by high operational costs relative to revenue. With a negative operating cash flow and substantial net losses, Delta Drone’s capital efficiency remains constrained, limiting its ability to reinvest in growth or technology upgrades without external financing.

Balance Sheet And Financial Health

Delta Drone’s financial health is strained, with cash and equivalents of €0.8 million against total debt of €7.5 million. This liquidity crunch, coupled with persistent losses, raises concerns about the company’s ability to meet obligations or fund future operations without additional capital injections or restructuring.

Growth Trends And Dividend Policy

The company has not paid dividends, reflecting its focus on survival and potential turnaround efforts. Growth trends are muted, with revenue insufficient to offset losses, suggesting the need for strategic pivots or cost rationalization to achieve sustainable expansion in the competitive drone services market.

Valuation And Market Expectations

With a market cap of approximately €0.9 million and a beta of 1.26, Delta Drone is viewed as a high-risk, speculative investment. The market appears to discount its prospects heavily, given its financial struggles and uncertain path to profitability in a capital-intensive industry.

Strategic Advantages And Outlook

Delta Drone’s specialization in professional drone services offers a differentiated value proposition, but execution risks remain high. The outlook hinges on its ability to secure stable contracts, improve cost management, and navigate regulatory hurdles. Success will depend on leveraging technological expertise while addressing financial vulnerabilities to regain investor confidence.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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