investorscraft@gmail.com

Intrinsic ValueFreelance.com S.A. (ALFRE.PA)

Previous Close2.47
Intrinsic Value
Upside potential
Previous Close
2.47

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

Freelance.com SA operates as a key intermediary in the staffing and employment services sector, connecting businesses with freelance professionals across multiple geographies, including France, Germany, the UK, Morocco, Switzerland, and Singapore. The company’s core revenue model is built on facilitating flexible workforce solutions, catering to the growing demand for project-based and specialized talent in industries ranging from IT to consulting. By leveraging its established network and digital platforms, Freelance.com positions itself as a facilitator of agile labor markets, addressing the needs of both enterprises seeking cost-efficient staffing and independent professionals pursuing project opportunities. The company’s cross-border operations provide a competitive edge in Europe’s fragmented gig economy, though it faces competition from global platforms and local staffing firms. Its long-standing presence since 1995 underscores its adaptability to evolving labor trends, including remote work and digital nomadism.

Revenue Profitability And Efficiency

Freelance.com reported revenue of €1.05 billion for the period, reflecting its scale in the freelance intermediation market. Net income stood at €18.0 million, with diluted EPS of €0.32, indicating moderate profitability. Operating cash flow of €24.9 million suggests stable cash generation, though capital expenditures of €6.1 million highlight ongoing investments in platform and operational infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its asset-light intermediation model, which requires minimal capital intensity. However, the beta of 1.322 indicates higher volatility relative to the market, likely due to exposure to cyclical demand in staffing services. The diluted EPS of €0.32 reflects efficient scaling, though margins may be pressured by competitive fee structures in the gig economy.

Balance Sheet And Financial Health

Freelance.com maintains a solid liquidity position with €99.3 million in cash and equivalents, against total debt of €128.5 million. The balance sheet suggests prudent leverage, with sufficient cash reserves to service obligations. The company’s working capital dynamics are likely influenced by the timing of client payments and freelancer settlements.

Growth Trends And Dividend Policy

The company’s growth is tied to the expansion of the gig economy and cross-border freelance demand. A dividend of €0.08 per share signals a commitment to shareholder returns, though the payout ratio remains conservative, allowing reinvestment in platform enhancements and geographic expansion.

Valuation And Market Expectations

With a market cap of €132.8 million, the company trades at a modest multiple relative to revenue, reflecting investor caution around staffing sector margins. The elevated beta suggests expectations of sensitivity to macroeconomic cycles impacting freelance demand.

Strategic Advantages And Outlook

Freelance.com’s strategic advantages include its multi-country footprint and entrenched client relationships. The outlook hinges on its ability to differentiate through niche specialization and technology-driven matching efficiency, though competition from larger platforms remains a risk. The long-term trend toward flexible labor supports sustained demand for its intermediation services.

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