investorscraft@gmail.com

Intrinsic ValueFermentalg (ALGAE.PA)

Previous Close0.46
Intrinsic Value
Upside potential
Previous Close
0.46

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

Fermentalg SA operates in the biotechnology sector, specializing in microalgae-derived active ingredients for food, health, nutrition, and environmental applications. The company’s core revenue model is built on producing and selling innovative products such as DHA ORIGINS, a plant-based DHA oil, and KALVEA PLUS, an algal protein concentrate for aquaculture. These offerings cater to growing demand for sustainable and plant-based alternatives in nutrition and industrial applications. Fermentalg also provides environmental solutions like CO2 capture technologies, positioning itself at the intersection of biotechnology and sustainability. The company serves both domestic and international markets, leveraging its proprietary microalgae expertise to differentiate itself in a competitive landscape. While still in a growth phase, Fermentalg targets niche segments where its natural, algae-based solutions offer clear advantages over synthetic or less sustainable alternatives. Its focus on R&D and partnerships underscores its commitment to expanding its product portfolio and market reach.

Revenue Profitability And Efficiency

Fermentalg reported revenue of €11.5 million in its latest fiscal year, reflecting its early-stage commercialization efforts. However, the company posted a net loss of €12.9 million, indicating significant investment in R&D and operational scaling. Operating cash flow was negative at €0.5 million, while capital expenditures totaled €1.5 million, highlighting ongoing investments in production capabilities and technology development.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.17 underscores its current lack of profitability, driven by high operational costs and R&D expenses. Fermentalg’s capital efficiency is constrained by its growth-stage status, with negative cash flow from operations suggesting reliance on external funding to sustain its business model and expansion plans.

Balance Sheet And Financial Health

Fermentalg maintains a cash position of €20.6 million, providing a liquidity buffer against its €12.6 million in total debt. The balance sheet reflects a moderate leverage ratio, but the company’s negative earnings and cash flow raise questions about long-term sustainability without further capital infusion or revenue growth.

Growth Trends And Dividend Policy

Fermentalg is in a high-growth phase, prioritizing product development and market penetration over profitability. The company does not pay dividends, reinvesting all resources into R&D and commercialization efforts. Growth trends will depend on adoption rates of its algae-based products and scalability of its production processes.

Valuation And Market Expectations

With a market capitalization of approximately €51.6 million, Fermentalg is valued as a speculative growth stock, given its unprofitable status and niche market focus. The beta of 1.276 suggests higher volatility, reflecting investor uncertainty about its path to profitability and commercial success.

Strategic Advantages And Outlook

Fermentalg’s strategic advantages lie in its proprietary microalgae technology and alignment with global trends toward sustainability and plant-based solutions. The outlook hinges on its ability to scale production, secure partnerships, and achieve commercial traction in competitive markets. Success will depend on execution and market acceptance of its innovative offerings.

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