investorscraft@gmail.com

Intrinsic ValueFilae S.A. (ALFIL.PA)

Previous Close20.75
Intrinsic Value
Upside potential
Previous Close
20.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Filae S.A. operates in the Internet Content & Information sector, specializing in genealogy and identity search services for French-speaking audiences. The company's core revenue model is driven by its flagship platform, Genealogie.com, which provides subscription-based access to genealogical records, archival scanning services, and premium research tools. Serving a niche yet dedicated user base, Filae has established itself as a key player in the French-speaking genealogy market, leveraging digitized historical archives and proprietary databases to differentiate itself from broader competitors. The company's focus on family history and identity verification positions it uniquely within the Communication Services sector, catering to both amateur genealogists and professional researchers. While the market for genealogy services is relatively specialized, Filae benefits from recurring subscription revenue and a loyal customer base, though it faces competition from global platforms with broader offerings. Its ability to maintain relevance hinges on continuous digitization efforts and localized content curation.

Revenue Profitability And Efficiency

In FY 2020, Filae reported revenue of EUR 4.69 million, with a net income of EUR 1.02 million, reflecting a healthy profit margin. However, operating cash flow was negative at EUR -0.59 million, partly due to capital expenditures of EUR -0.72 million, suggesting ongoing investments in digitization and platform enhancements. The company's profitability metrics indicate efficient cost management relative to its niche market.

Earnings Power And Capital Efficiency

Filae's diluted EPS of EUR 0.64 demonstrates solid earnings power for its size, supported by a focused business model. The negative operating cash flow, however, raises questions about short-term liquidity, though the company maintains EUR 1.38 million in cash and equivalents. Capital efficiency appears constrained by high reinvestment needs, as seen in the significant capital expenditures relative to revenue.

Balance Sheet And Financial Health

Filae's balance sheet shows EUR 1.38 million in cash against total debt of EUR 3.06 million, indicating moderate leverage. The debt level, while manageable given the company's profitability, could pressure liquidity if operating cash flows remain negative. The absence of dividends suggests a reinvestment-focused strategy, aligning with growth initiatives in digitization and service expansion.

Growth Trends And Dividend Policy

Filae's growth appears driven by its niche genealogy market, with no dividend payments reflecting a retention of earnings for reinvestment. The company's focus on archival digitization and subscription services suggests potential for steady, albeit slow, revenue growth. The lack of dividends aligns with its capital-intensive model, prioritizing long-term platform development over shareholder payouts.

Valuation And Market Expectations

With a beta of 0.45, Filae exhibits low volatility relative to the market, likely due to its specialized and stable customer base. The absence of a reported market cap suggests limited liquidity or analyst coverage. Investors likely value the company for its niche positioning and recurring revenue model, though growth prospects may be tempered by market size constraints.

Strategic Advantages And Outlook

Filae's strategic advantage lies in its deep archival resources and localized expertise in French genealogy. The outlook depends on its ability to monetize digitization efforts and expand its subscriber base. Challenges include competition from global platforms and the capital-intensive nature of archival projects. Success will hinge on balancing reinvestment with sustainable profitability.

Sources

Company filings, Euronext Paris

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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