investorscraft@gmail.com

Intrinsic ValueEo2 S.A. (ALEO2.PA)

Previous Close2.52
Intrinsic Value
Upside potential
Previous Close
2.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Eo2 SA operates in the wood heating products sector, specializing in the design, production, and distribution of sustainable heating solutions under the EO2 and PIKS brands. The company’s product portfolio includes wood pellets, densified wood logs, and bulk wood pellets, catering primarily to the French market. Its focus on eco-friendly heating aligns with growing demand for renewable energy sources, positioning Eo2 as a niche player in the basic materials sector. The company’s vertically integrated model—from production to distribution—enhances cost control and supply chain reliability. However, its market share remains modest compared to larger competitors in the broader lumber and forest products industry. Eo2’s specialization in wood-based heating solutions differentiates it within a competitive landscape dominated by diversified energy providers. The company’s regional focus on France limits geographic diversification but allows for deep market penetration in a country with strong regulatory support for biomass energy.

Revenue Profitability And Efficiency

Eo2 reported revenue of €34.1 million for FY 2024, with net income of €0.7 million, reflecting modest profitability. The diluted EPS of €0.3 indicates limited earnings power relative to its market capitalization. Operating cash flow was negative at €-2.6 million, while capital expenditures totaled €-4.1 million, suggesting reinvestment needs outweigh operational cash generation. The company’s efficiency metrics remain constrained by its small scale.

Earnings Power And Capital Efficiency

The company’s earnings power is subdued, with net income representing a 2.1% margin on revenue. Negative operating cash flow and high capital expenditures highlight challenges in converting revenue into sustainable free cash flow. Eo2’s capital efficiency is further strained by its debt load, which may limit flexibility for growth initiatives or margin expansion in the near term.

Balance Sheet And Financial Health

Eo2’s balance sheet shows €6.5 million in cash against €12.9 million in total debt, indicating a leveraged position. The debt-to-equity ratio suggests moderate financial risk, though liquidity appears manageable given current cash reserves. The absence of dividends aligns with the company’s focus on retaining capital for operational needs and potential debt servicing.

Growth Trends And Dividend Policy

Revenue growth trends are unclear due to limited historical data, but the company’s niche in renewable heating could benefit from regulatory tailwinds. Eo2 does not pay dividends, reinvesting earnings into operations and capex. Future growth may depend on expanding production capacity or diversifying geographically, though execution risks remain given its current financial constraints.

Valuation And Market Expectations

With a market cap of €8.2 million, Eo2 trades at a low multiple relative to revenue, reflecting its small scale and profitability challenges. The beta of 0.713 suggests lower volatility compared to the broader market, possibly due to its niche focus. Investor expectations appear muted, with limited visibility on near-term catalysts for revaluation.

Strategic Advantages And Outlook

Eo2’s strategic advantage lies in its specialization in sustainable wood heating, a segment supported by environmental policies. However, its outlook is tempered by financial leverage and operational cash flow challenges. Success hinges on scaling efficiently, managing debt, and capitalizing on France’s renewable energy transition. The company’s ability to navigate these dynamics will determine its long-term viability in a competitive sector.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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