investorscraft@gmail.com

Intrinsic ValueGold By Gold S.A. (ALGLD.PA)

Previous Close4.50
Intrinsic Value
Upside potential
Previous Close
4.50

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

Gold By Gold SA operates in the niche segment of precious metals recycling and trading, primarily serving individual and professional clients in France. The company specializes in extracting, refining, and trading gold and silver, with a focus on purchasing and recycling jewelry, dental gold, watches, and other precious metal objects. Its online platform enhances accessibility, allowing it to efficiently source materials while catering to a broad customer base. Positioned in the fragmented French precious metals market, the company differentiates itself through its vertically integrated model, combining recycling, refining, and trading under one roof. This approach provides cost advantages and ensures quality control, though it faces competition from larger refiners and international traders. The company’s localized operations and digital presence offer a balanced mix of traditional and modern market engagement, though its small scale limits broader industry influence.

Revenue Profitability And Efficiency

Gold By Gold SA reported revenue of €13.7 million for the period, with net income of €36,086, reflecting thin margins typical of the precious metals recycling sector. The diluted EPS of €0.013 underscores modest earnings power, while operating cash flow of €122,820 indicates reasonable liquidity generation. Capital expenditures were minimal at €-2,673, suggesting limited reinvestment needs. The company’s efficiency metrics are constrained by its small scale and reliance on volatile commodity prices.

Earnings Power And Capital Efficiency

The company’s earnings power is modest, with net income representing a 0.3% margin on revenue, highlighting sensitivity to gold and silver price fluctuations. Operating cash flow of €122,820 suggests adequate liquidity for operations, though capital efficiency is limited by low reinvestment activity. The absence of significant debt (€93,750) supports stable capital structure, but the lack of scalable growth initiatives may constrain long-term earnings potential.

Balance Sheet And Financial Health

Gold By Gold SA maintains a conservative balance sheet, with €731,602 in cash and equivalents against total debt of €93,750, indicating strong liquidity. The negligible debt level and healthy cash position provide financial flexibility, though the company’s small asset base and reliance on commodity markets introduce inherent volatility. The balance sheet reflects a low-risk profile but limited capacity for aggressive expansion.

Growth Trends And Dividend Policy

Growth prospects appear muted, given the company’s niche focus and lack of significant capital deployment. The dividend payout of €0.03 per share suggests a commitment to shareholder returns, though the yield is likely modest given the stock’s market capitalization. Future growth may depend on scaling recycling operations or diversifying into adjacent precious metals services, but no clear catalysts are evident.

Valuation And Market Expectations

With a market capitalization of €8.5 million, the company trades at a low multiple relative to revenue, reflecting its small size and marginal profitability. The negative beta of -0.155 suggests idiosyncratic performance detached from broader market trends, likely due to its specialized business model. Market expectations appear subdued, with limited visibility into transformative growth or operational improvements.

Strategic Advantages And Outlook

Gold By Gold SA’s strategic advantages lie in its localized expertise and integrated recycling model, which provide cost and quality control benefits. However, the outlook remains cautious due to its small scale, commodity price exposure, and lack of diversification. The company may benefit from rising precious metals demand, but execution risks and competitive pressures persist. A focus on operational efficiency or strategic partnerships could enhance long-term viability.

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