investorscraft@gmail.com

Intrinsic ValueEcoslops S.A. (ALESA.PA)

Previous Close0.89
Intrinsic Value
Upside potential
Previous Close
0.89

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

Ecoslops S.A. operates in the waste management sector, specializing in the regeneration of oil residues into reusable fuels and light bitumen through its proprietary micro-refining technology. The company serves port infrastructure operators, waste collectors, and ship owners, offering an environmentally sustainable solution to oil waste disposal. By converting industrial byproducts into commercial-grade fuels, Ecoslops addresses both regulatory pressures and economic inefficiencies in maritime and port operations. Its niche focus on circular economy principles positions it as a unique player in the European waste-to-energy market. The company’s industrial plants in France and Portugal underscore its regional footprint, though scalability remains a key challenge given capital-intensive operations and competition from traditional waste processors. Ecoslops’ value proposition hinges on regulatory tailwinds favoring sustainable waste management, but its market penetration is constrained by limited geographic diversification and reliance on maritime industry demand.

Revenue Profitability And Efficiency

In its latest fiscal year, Ecoslops reported revenue of €11.5 million, reflecting its small-scale operations in the waste-to-energy segment. The company posted a net loss of €3.1 million, with diluted EPS of -€0.6, indicating ongoing profitability challenges. Operating cash flow was negative at €2.8 million, suggesting operational inefficiencies or high fixed costs. Capital expenditures were negligible, implying limited recent investment in capacity expansion.

Earnings Power And Capital Efficiency

Ecoslops’ negative earnings and cash flow highlight struggles in achieving sustainable unit economics. The absence of capital expenditures may signal a pause in growth initiatives, though the company’s technology-driven model requires further scaling to improve margins. Its ability to monetize waste streams remains unproven at a larger scale, with current metrics pointing to suboptimal capital allocation.

Balance Sheet And Financial Health

The company holds €6.6 million in cash against €17.8 million of total debt, raising liquidity concerns given persistent operating losses. The debt-heavy structure could strain financial flexibility, especially if revenue growth stagnates. While cash reserves provide a short-term buffer, the balance sheet lacks robustness to weather prolonged downturns without additional financing.

Growth Trends And Dividend Policy

Ecoslops has no dividend policy, reinvesting all resources into operations. Growth prospects depend on expanding its micro-refining footprint and securing long-term waste supply contracts. However, recent financials show no clear trajectory toward breakeven, and the lack of capex suggests muted near-term expansion plans. The company’s niche focus limits diversification opportunities but could benefit from tightening environmental regulations.

Valuation And Market Expectations

With a market cap of €2.9 million, the company trades at a fraction of its revenue, reflecting skepticism about its path to profitability. The low beta (0.41) implies limited correlation with broader markets, typical for small-cap specialty industrials. Investors likely price in high execution risk given the unproven scalability of its technology and reliance on regulatory tailwinds.

Strategic Advantages And Outlook

Ecoslops’ proprietary technology and circular economy alignment are strategic differentiators, but execution risks loom large. The outlook hinges on securing capital for expansion and improving operational efficiency. Success requires scaling plants profitably and navigating competitive pressures from conventional waste handlers. Regulatory support for sustainable solutions could unlock opportunities, but the company must demonstrate viability beyond pilot-scale operations.

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