investorscraft@gmail.com

Intrinsic ValueLargo S.A. (ALLGO.PA)

Previous Close1.69
Intrinsic Value
Upside potential
Previous Close
1.69

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

Largo SA operates in the technology distributors sector, specializing in the refurbishment of smartphones, tablets, and laptops in France. Founded in 2016, the company has carved a niche in the circular economy by extending the lifecycle of consumer electronics, addressing both cost-conscious consumers and sustainability-driven markets. Its revenue model hinges on acquiring used devices, refurbishing them to high standards, and reselling them at competitive prices, often under warranty. The company competes in a fragmented market dominated by larger players but differentiates itself through localized operations and a focus on quality assurance. While the refurbished electronics market is growing due to environmental concerns and cost savings, Largo SA faces challenges in scaling efficiently amid rising competition and supply chain constraints. Its positioning as a regional player with a sustainability angle provides a unique value proposition, though broader market penetration remains a hurdle.

Revenue Profitability And Efficiency

Largo SA reported revenue of €34.8 million for the period, reflecting its active role in the refurbished electronics market. However, the company posted a net loss of €2.1 million, with diluted EPS at -€0.6, indicating profitability challenges. Operating cash flow was negative at €1.7 million, compounded by modest capital expenditures of €78,000, suggesting limited reinvestment in growth initiatives during the period.

Earnings Power And Capital Efficiency

The company's negative net income and operating cash flow highlight inefficiencies in converting revenue into sustainable earnings. With a market cap of €8.7 million, Largo SA's capital efficiency appears constrained, as reflected in its inability to generate positive cash flows from core operations. The lack of profitability raises questions about its ability to fund future growth without external financing.

Balance Sheet And Financial Health

Largo SA maintains €2.3 million in cash and equivalents, providing limited liquidity against total debt of €3.8 million. The debt burden, coupled with negative cash flows, signals financial strain, though the absence of dividend payouts preserves cash for operational needs. The balance sheet suggests a need for improved working capital management or additional funding to stabilize operations.

Growth Trends And Dividend Policy

The company shows no dividend distribution, aligning with its loss-making status and focus on preserving capital. Growth trends are unclear due to negative cash flows, though the expanding refurbished electronics market could present opportunities if operational efficiencies improve. Without clear profitability or reinvestment signals, Largo SA's growth trajectory remains uncertain.

Valuation And Market Expectations

With a market cap of €8.7 million and a beta of 0.3, Largo SA is a small-cap stock with low volatility relative to the market. Investors appear cautious, given its unprofitability and weak cash generation. The valuation reflects skepticism about near-term turnaround potential, though the niche market positioning offers long-term speculative appeal.

Strategic Advantages And Outlook

Largo SA's focus on refurbished electronics aligns with sustainability trends, but operational challenges limit its competitive edge. The company must address profitability and cash flow issues to capitalize on market demand. Strategic partnerships or technological advancements in refurbishment processes could enhance efficiency, but the outlook remains uncertain without significant operational improvements.

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