investorscraft@gmail.com

Intrinsic ValueEnogia SAS (ALENO.PA)

Previous Close6.18
Intrinsic Value
Upside potential
Previous Close
6.18

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

Enogia SAS operates in the industrial machinery sector, specializing in micro-turbomachines that convert waste heat into electricity through Organic Rankine Cycle (ORC) systems. The company serves diverse markets, including industrial, maritime, generator sets, and geothermal energy applications, positioning itself as a niche player in sustainable energy solutions. Its air compressors for hydrogen fuel cells further align with global decarbonization trends, though its small scale limits direct competition with larger industrial conglomerates. Enogia’s focus on ORC technology differentiates it in the energy recovery segment, but its market penetration remains constrained by the capital-intensive nature of industrial adoption. The company’s French base provides regional stability, but international expansion is likely necessary to achieve scalability. With a 2009 founding date, Enogia is still in a growth phase, balancing innovation with commercialization challenges in a competitive cleantech landscape.

Revenue Profitability And Efficiency

Enogia reported €8.02 million in revenue for FY 2024, reflecting its niche market focus, but net income remained negative at -€0.97 million, indicating ongoing investment phases. The absence of operating cash flow and capital expenditures data suggests limited visibility into near-term operational efficiency, though the modest revenue base implies high fixed-cost absorption remains a hurdle.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.15 underscores its pre-profitability stage, with earnings constrained by R&D and commercialization costs. With no dividend payouts, capital is likely reinvested into technology development, though the lack of operating cash flow raises questions about self-sustainability.

Balance Sheet And Financial Health

Enogia’s balance sheet shows €1.43 million in cash against €3.99 million in total debt, indicating moderate liquidity pressure. The debt-to-equity structure warrants monitoring, especially given the absence of operating cash flow to service obligations organically.

Growth Trends And Dividend Policy

Growth is tied to adoption of ORC systems and hydrogen-related products, but the FY 2024 net loss suggests commercialization is still nascent. The company retains all earnings, with no dividends, typical of early-stage cleantech firms prioritizing reinvestment over shareholder returns.

Valuation And Market Expectations

At a €17.97 million market cap, Enogia trades at ~2.2x revenue, reflecting speculative growth pricing for its energy transition exposure. The low beta (0.585) implies muted correlation with broader markets, possibly due to illiquidity or niche positioning.

Strategic Advantages And Outlook

Enogia’s ORC technology aligns with circular economy trends, but scalability and funding are critical hurdles. Partnerships or policy tailwinds in decarbonization could accelerate growth, though execution risks persist given its small scale and negative profitability.

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