investorscraft@gmail.com

Intrinsic ValueEuroplasma S.A. (ALEUP.PA)

Previous Close0.06
Intrinsic Value
Upside potential
Previous Close
0.06

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

Europlasma S.A. operates in the waste management sector, specializing in plasma torch technology for industrial applications. The company focuses on hazardous waste treatment, including asbestos neutralization, and renewable energy production from waste and biomass. Its core revenue model derives from constructing and operating plasma-based solutions, offering end-to-end services from waste collection to energy recovery. Europlasma serves industrial clients in France, positioning itself as a niche player in sustainable waste-to-energy solutions. The company’s technological edge lies in its proprietary plasma torch systems, which enable high-temperature waste treatment with reduced environmental impact. However, its market reach remains limited compared to larger waste management firms, constraining scalability. The hazardous waste treatment segment is highly regulated, requiring compliance with stringent environmental standards, which Europlasma navigates through its specialized expertise. Despite its innovative approach, the company faces competition from established waste management providers with broader infrastructure and financial resources.

Revenue Profitability And Efficiency

Europlasma reported revenue of €15.4 million in FY 2023, reflecting its niche market focus. However, the company recorded a net loss of €14.7 million, underscoring operational challenges. Negative operating cash flow of €10.4 million and capital expenditures of €1.7 million indicate ongoing investment in technology but raise concerns about near-term profitability. The diluted EPS of -€0.0074 further highlights financial strain.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow suggest limited earnings power in the current operational phase. High capital intensity, evidenced by significant R&D and operational costs, weighs on capital efficiency. Europlasma’s ability to monetize its plasma technology remains critical to improving returns, but persistent losses indicate a need for strategic adjustments or external funding.

Balance Sheet And Financial Health

Europlasma’s balance sheet shows €1.2 million in cash against €11.5 million in total debt, signaling liquidity constraints. The debt-heavy structure, coupled with negative cash flow, raises solvency risks. While the company’s market cap of €9 million reflects investor skepticism, its asset-light model may offer flexibility if operational turnaround efforts succeed.

Growth Trends And Dividend Policy

Growth prospects hinge on expanding plasma technology adoption and securing long-term waste treatment contracts. The absence of dividends aligns with the company’s reinvestment needs and unprofitability. Europlasma’s focus on renewable energy from waste could align with broader sustainability trends, but execution risks remain high given its financial position.

Valuation And Market Expectations

The market values Europlasma at €9 million, with a beta of 1.14 indicating moderate volatility relative to the broader market. The negative earnings and cash flow suggest low investor confidence in near-term profitability. Valuation metrics are challenging to apply given the lack of positive earnings, leaving future potential as the primary driver of market sentiment.

Strategic Advantages And Outlook

Europlasma’s proprietary plasma technology provides a differentiated offering in hazardous waste treatment. However, financial instability and limited scale pose significant hurdles. The outlook depends on securing funding, improving operational efficiency, and capitalizing on regulatory tailwinds for sustainable waste solutions. Success will require balancing innovation with financial discipline to achieve sustainable growth.

Sources

Company filings, Euronext Paris

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