investorscraft@gmail.com

Intrinsic ValueEthero (ALENT.PA)

Previous Close1.30
Intrinsic Value
Upside potential
Previous Close
1.30

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

SA Entreparticuliers.com operates a niche online platform facilitating property transactions between individuals in France, specializing in apartments, land, houses, and villas. Founded in 2000, the company leverages its digital presence to connect buyers and renters without intermediaries, reducing costs for users. Positioned within the Internet Content & Information sector, it competes in a fragmented market dominated by larger real estate portals. Its focus on direct peer-to-peer transactions differentiates it from traditional agencies, though its scale remains modest compared to industry leaders. The platform's revenue model likely relies on listing fees, premium services, or advertising, capitalizing on France's active real estate market. While its beta of -0.67 suggests low correlation with broader markets, its small market cap reflects limited investor recognition.

Revenue Profitability And Efficiency

The company reported EUR 622,849 in revenue for the period, with net income of EUR 133,440, reflecting a healthy net margin of approximately 21.4%. Diluted EPS stood at EUR 0.038, while operating cash flow of EUR 162,145 significantly exceeded net income, indicating strong cash conversion. Minimal capital expenditures (EUR -1,033) suggest asset-light operations.

Earnings Power And Capital Efficiency

With no debt and EUR 234,265 in cash, the company operates with a pristine balance sheet, enabling full retention of earnings. The absence of dividends aligns with its growth stage, though its modest scale limits absolute earnings power. Operating cash flow covers net income by 1.2x, demonstrating sustainable core profitability.

Balance Sheet And Financial Health

The firm maintains a robust financial position with zero debt and cash reserves representing 16.6% of its market capitalization. This liquidity buffer provides flexibility, though the lack of leverage may indicate conservative management or limited growth opportunities. Shareholder equity is likely strong given the absence of liabilities.

Growth Trends And Dividend Policy

Growth appears organic given minimal capex, with reliance on operational scaling rather than acquisitions. The dividend policy is conservative, with no payouts recorded, suggesting reinvestment priorities. Market cap of EUR 14.2 million implies modest expectations for expansion in France's competitive property portal sector.

Valuation And Market Expectations

At a market cap of EUR 14.2 million, the stock trades at approximately 22.8x net income and 1.1x operating cash flow. The negative beta signals defensive characteristics, though liquidity risks may exist given its micro-cap status. Valuation multiples appear elevated relative to growth prospects.

Strategic Advantages And Outlook

The company's asset-light model and debt-free structure provide stability, but its niche focus limits scalability. Differentiation in peer-to-peer transactions could attract specialist users, though competition from larger platforms poses challenges. Outlook depends on ability to monetize its user base more effectively without compromising its cost advantage.

Sources

Company filings, market data

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