investorscraft@gmail.com

Intrinsic ValueImmersion S.A. (ALIMR.PA)

Previous Close3.10
Intrinsic Value
Upside potential
Previous Close
3.10

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

Immersion SA operates in the software application sector, specializing in immersive display systems and interaction devices for industries such as aerospace, automotive, defense, and healthcare. The company generates revenue through the sale of integrated VR/AR solutions, including stereoscopic image walls, collaborative platforms, and haptic feedback devices, complemented by consulting services. Its packaged offerings, such as VR uniiit and Meetiiim, cater to professional needs for virtual prototyping and remote collaboration. Immersion SA distinguishes itself through niche expertise in high-fidelity immersive environments, serving clients who require precision in digital simulations. The company’s Corner Shop further enhances its market presence by providing direct access to specialized hardware and software. While competing in a rapidly evolving AR/VR landscape, Immersion SA maintains a focused position as a solutions provider for industrial and research applications rather than mass-market entertainment.

Revenue Profitability And Efficiency

Immersion SA reported revenue of €7.13 million for the fiscal year ending June 2024, with net income of €80,178, reflecting modest profitability. Operating cash flow stood at €377,508, indicating reasonable liquidity generation. The absence of capital expenditures suggests limited recent investments in fixed assets, possibly due to a focus on leveraging existing infrastructure or software-driven solutions.

Earnings Power And Capital Efficiency

The company’s diluted EPS was negligible, signaling minimal earnings per share. With €1.49 million in cash and equivalents against €948,377 in total debt, Immersion SA maintains a manageable leverage position. The lack of dividend payouts aligns with its reinvestment strategy in immersive technology development.

Balance Sheet And Financial Health

Immersion SA’s balance sheet shows €1.49 million in cash and equivalents, providing liquidity to cover short-term obligations. Total debt of €948,377 is relatively low, suggesting a conservative capital structure. The absence of reported shares outstanding data limits further analysis of equity metrics.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the company’s focus on industrial VR/AR applications positions it in a growing niche. Immersion SA does not currently pay dividends, likely prioritizing R&D and market expansion over shareholder distributions.

Valuation And Market Expectations

With a market capitalization of €1.93 million and a negative beta of -0.249, Immersion SA exhibits low correlation to broader market movements, possibly due to its specialized niche. The valuation reflects limited investor expectations, though its unique offerings in industrial VR/AR could attract strategic interest.

Strategic Advantages And Outlook

Immersion SA’s strategic advantage lies in its deep expertise in immersive technologies for professional applications, differentiating it from consumer-focused VR firms. The outlook depends on adoption in industrial sectors, though competition and technological obsolescence risks remain. Expansion into emerging markets or partnerships could drive future growth.

Sources

Company description, financials, and market data provided by external API; no specific filings cited.

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