investorscraft@gmail.com

Intrinsic ValueAlgreen (ALGRE.PA)

Previous Close0.00
Intrinsic Value
Upside potential
Previous Close
0.00

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

Algreen operates in the European agri-food industry, specializing in premium seafood products such as smoked salmon, caviar, and salmon roe, alongside a functional sparkling CBD-based beverage. The company serves diverse distribution channels, including supermarkets, hospitality venues, and catering outlets, positioning itself at the intersection of gourmet food and wellness trends. While its seafood segment leverages traditional demand for luxury proteins, the CBD beverage line taps into the growing market for health-oriented functional drinks. Algreen’s dual focus on established and emerging categories reflects a strategic effort to balance stable revenue streams with higher-growth opportunities. However, its small scale and niche positioning within the competitive food distribution sector may limit pricing power and margin resilience. The rebranding from Les Toques Blanches du Monde in 2022 signals a shift toward modernizing its image, though execution risks remain given its financial challenges and limited market share.

Revenue Profitability And Efficiency

Algreen reported revenue of €6.0 million for FY 2024, overshadowed by a net loss of €40.0 million, reflecting significant operational and possibly restructuring costs. The diluted EPS of -€0.77 and negative operating cash flow of €810,000 underscore inefficiencies in converting sales to profitability. With no capital expenditures recorded, the company appears to be in a holding pattern, prioritizing cost containment over growth investments.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight weak capital efficiency, with losses eroding equity. The absence of capex suggests limited reinvestment to drive future earnings, raising questions about sustainability. Algreen’s ability to monetize its niche offerings remains constrained by its modest revenue base and high cost structure.

Balance Sheet And Financial Health

Algreen’s financial health is strained, with €0.3 million in cash against €6.4 million in total debt, indicating liquidity pressure. The negative equity position, implied by cumulative losses, further weakens its balance sheet. Without dividend payouts, the focus is likely on debt management, though refinancing risks persist given its unprofitability.

Growth Trends And Dividend Policy

Revenue trends are unclear due to sparse disclosures, but the net loss suggests declining operational viability. The lack of dividends aligns with its cash burn and reinvestment needs. Growth prospects hinge on scaling its CBD beverage line, though competition and regulatory hurdles in Europe pose challenges.

Valuation And Market Expectations

At a market cap of €4.9 million, the stock trades at a fraction of revenue, reflecting skepticism about turnaround potential. The negative beta (-3.519) implies atypical volatility, possibly due to low liquidity or speculative trading. Investors likely price in high uncertainty around its niche strategy and financial stability.

Strategic Advantages And Outlook

Algreen’s dual focus on premium seafood and CBD beverages offers differentiation, but execution risks loom large. The company must streamline costs and prove demand for its CBD drink to stabilize finances. Near-term survival depends on debt restructuring or capital infusion, while long-term success requires scaling distribution and improving margins in both segments.

Sources

Company filings, Euronext Paris disclosures

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