investorscraft@gmail.com

Intrinsic ValueKalray S.A. (ALKAL.PA)

Previous Close2.60
Intrinsic Value
Upside potential
Previous Close
2.60

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

Kalray S.A. is a fabless semiconductor company specializing in high-performance processors and acceleration cards, targeting modern data centers, 5G, AI, edge computing, and autonomous vehicles. Its flagship MPPA processor and Coolidge-branded intelligent data processor are designed to manage parallel workloads efficiently, addressing bottlenecks in data-intensive applications. The company also offers NVMe storage solutions under the Kalray Flashbox brand and development tools via its AccessCore software platform, positioning itself as a niche player in high-growth tech segments. Kalray operates in a competitive semiconductor landscape dominated by larger players but differentiates itself through its focus on parallel processing and disaggregated storage solutions. Its fabless model allows it to leverage third-party manufacturing while concentrating on R&D and design innovation. The company serves a diversified clientele across industries requiring high-speed data processing, though its market penetration remains limited compared to global semiconductor leaders. With increasing demand for AI and edge computing solutions, Kalray aims to capitalize on emerging opportunities in next-generation data infrastructure.

Revenue Profitability And Efficiency

Kalray reported €25.8 million in revenue for FY 2023, reflecting its niche market position. The company remains unprofitable, with a net loss of €11.7 million and negative diluted EPS of €1.41. Operating cash flow was negative €2.1 million, while capital expenditures reached €20.6 million, indicating heavy investment in product development and infrastructure to support future growth.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow underscore its early-stage position in the semiconductor market. Kalray's significant capital expenditures relative to revenue suggest a focus on long-term technological development rather than near-term profitability. Its fabless model may improve capital efficiency over time as production scales, but current metrics reflect the challenges of competing in a capital-intensive industry.

Balance Sheet And Financial Health

Kalray maintains €13.2 million in cash and equivalents against €3.3 million in total debt, providing some financial flexibility. However, the substantial net loss and negative operating cash flow may pressure liquidity if not offset by future revenue growth or additional financing. The balance sheet reflects a development-stage company with significant ongoing investment requirements.

Growth Trends And Dividend Policy

As a growth-focused semiconductor firm, Kalray retains all earnings for reinvestment and does not pay dividends. The company's future depends on its ability to scale its technology in high-growth areas like AI and edge computing. Current financials suggest it remains in an investment phase, with profitability likely dependent on achieving critical mass in its target markets.

Valuation And Market Expectations

With a market capitalization of €5.5 million, Kalray trades at a significant discount to larger semiconductor peers, reflecting its small scale and unproven profitability. The 1.57 beta indicates higher volatility than the broader market, typical for small-cap technology stocks. Market expectations appear tempered given current financial performance, with valuation likely tied to long-term technology potential rather than near-term fundamentals.

Strategic Advantages And Outlook

Kalray's strategic advantage lies in its specialized processors for parallel workloads, addressing growing demand in AI and data center markets. The outlook remains uncertain given current financial challenges, but success in commercializing its technology could position the company as an acquisition target or niche leader. Execution risk is high in the capital-intensive semiconductor sector, particularly for smaller players competing against established giants.

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