investorscraft@gmail.com

Intrinsic ValueDrone Volt S.A. (ALDRV.PA)

Previous Close0.64
Intrinsic Value
Upside potential
Previous Close
0.64

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

Drone Volt SA operates in the professional civilian drone market, specializing in high-value applications such as inspection, surveillance, and thermography across industries like energy, construction, and agriculture. The company differentiates itself through embedded AI solutions and a diversified service portfolio, including aerial data acquisition, training, and maintenance. While it manufactures proprietary drones, it also distributes DJI products, positioning itself as a hybrid provider in a competitive and rapidly evolving sector. Drone Volt serves both public administrations and industrial clients, leveraging its French base to expand into international markets. Its focus on professional-grade solutions allows it to target niche segments with higher margins, though it faces stiff competition from global players. The company’s integration of AI and value-added services strengthens its value proposition, but scalability remains a challenge given its current financial constraints.

Revenue Profitability And Efficiency

Drone Volt reported revenue of €32.7 million for the period, reflecting its commercial footprint in the drone solutions market. However, profitability remains strained, with a net loss of €12.9 million and negative diluted EPS of €0.0086. Operating cash flow was negative at €4.3 million, compounded by capital expenditures of €4.4 million, indicating ongoing investment needs without commensurate cash generation.

Earnings Power And Capital Efficiency

The company’s earnings power is currently weak, as evidenced by its negative net income and operating cash flow. High capital expenditures relative to cash reserves (€455,000) suggest limited near-term flexibility to fund growth or operational improvements. The lack of positive earnings or free cash flow raises questions about capital allocation efficiency in its current phase.

Balance Sheet And Financial Health

Drone Volt’s balance sheet shows modest liquidity, with €455,000 in cash against total debt of €4.2 million. The low cash position and persistent losses highlight liquidity risks, though its debt load is manageable relative to its market cap. The absence of dividend payouts aligns with its focus on preserving capital for operational needs.

Growth Trends And Dividend Policy

Growth is likely tied to adoption of professional drone solutions, but recent financials show no clear upward trajectory. The company does not pay dividends, reinvesting—or consuming—cash in operations and capex. Expansion into AI and international markets could drive future revenue, but execution risks remain high given its financial constraints.

Valuation And Market Expectations

With a market cap of €19.9 million and negative earnings, the stock trades on speculative potential rather than fundamentals. The low beta (0.209) suggests limited correlation with broader markets, possibly reflecting its niche focus. Investors appear to discount near-term profitability, betting instead on long-term sector growth.

Strategic Advantages And Outlook

Drone Volt’s niche in professional drones and AI integration offers differentiation, but its financial instability limits competitive agility. Success hinges on scaling high-margin services and reducing losses. The outlook is cautious, with upside contingent on improved execution and sector tailwinds.

Sources

Company description, financials, and market data provided by external API.

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