investorscraft@gmail.com

Intrinsic ValueGroupe Tera S.A. (ALGTR.PA)

Previous Close5.95
Intrinsic Value
Upside potential
Previous Close
5.95

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

Groupe Tera SA operates in the environmental technology sector, specializing in air quality analysis through chemical pollutant detection and real-time monitoring solutions. The company serves diverse markets, including transportation, smart buildings, and clean rooms, leveraging its expertise in toxicology and sensor development. Its integrated approach combines hardware (sensors), software (cloud-based analytics), and laboratory services, positioning it as a niche player in the growing air quality management industry. With operations in France and internationally, Groupe Tera targets both regulatory compliance and consumer-driven demand for healthier environments. The company’s focus on real-time data and IoT-enabled solutions aligns with global trends toward sustainability and smart infrastructure, though its small scale limits direct competition with larger industrial and environmental service providers. Its innovation-driven model differentiates it in a fragmented market, but scalability remains a challenge.

Revenue Profitability And Efficiency

Groupe Tera reported revenue of €12.9 million for the period, reflecting its specialized market focus. However, net income stood at -€0.7 million, with diluted EPS of -€0.20, indicating ongoing profitability challenges. Operating cash flow was negative at -€0.6 million, though capital expenditures were negligible, suggesting limited reinvestment in physical assets. The company’s revenue streams are likely tied to project-based contracts and sensor sales, which may contribute to volatility.

Earnings Power And Capital Efficiency

The negative earnings and cash flow highlight inefficiencies in converting revenue to profitability, possibly due to high R&D or operational costs relative to scale. With no reported capital expenditures, the company’s capital efficiency is difficult to assess, but its reliance on debt (€10.0 million) versus cash reserves (€3.2 million) suggests constrained liquidity for growth initiatives.

Balance Sheet And Financial Health

Groupe Tera’s balance sheet shows moderate financial strain, with total debt of €10.0 million outweighing cash and equivalents of €3.2 million. The debt burden, coupled with negative earnings, raises concerns about solvency if profitability does not improve. The absence of dividends aligns with its current reinvestment needs, though the lack of capex signals cautious resource allocation.

Growth Trends And Dividend Policy

Growth appears stagnant, with no clear upward trajectory in revenue or earnings. The company’s focus on air quality solutions aligns with regulatory tailwinds, but execution risks persist. No dividends are paid, consistent with its unprofitable status and need to preserve capital. Shareholder returns are likely contingent on future technological adoption or strategic partnerships.

Valuation And Market Expectations

With a market cap of €16.1 million and negative earnings, the stock trades on speculative potential rather than fundamentals. The low beta (0.174) suggests minimal correlation with broader markets, possibly due to its niche focus. Investors may be pricing in long-term opportunities in environmental tech, but near-term risks dominate.

Strategic Advantages And Outlook

Groupe Tera’s expertise in air quality monitoring provides a defensible niche, but its small scale and financial constraints limit competitive moats. Success hinges on commercializing its sensor and analytics offerings, potentially through partnerships or regulatory mandates. The outlook remains uncertain, with profitability improvements critical for sustainability.

Sources

Company description, financial data from public filings (Euronext Paris), and industry context.

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