investorscraft@gmail.com

Intrinsic ValueWallix Group S.A. (ALLIX.PA)

Previous Close27.35
Intrinsic Value
Upside potential
Previous Close
27.35

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

Wallix Group SA operates in the cybersecurity software sector, specializing in privileged access management (PAM) and identity security solutions. The company’s core offerings include session management, password management, and secure remote access tools, catering to enterprises seeking to mitigate IT security risks. Wallix serves a global clientele through a network of resellers and integrators, positioning itself as a niche player in the growing cybersecurity market. Its solutions address critical needs such as compliance, IT-OT convergence, and DevOps security, aligning with regulatory demands and digital transformation trends. Despite competition from larger vendors, Wallix differentiates through its focus on simplicity and secure-by-design architecture, targeting mid-market and enterprise customers. The company’s presence in Europe and expanding international footprint underscore its ambition to capitalize on rising cybersecurity spend.

Revenue Profitability And Efficiency

Wallix reported revenue of €34.1 million for the latest fiscal period, reflecting its mid-scale position in the cybersecurity market. The company posted a net loss of €4.3 million, with diluted EPS of -€0.66, indicating ongoing investment phases. Operating cash flow was positive at €1.5 million, though capital expenditures of €6.4 million suggest aggressive growth spending. The balance between reinvestment and profitability remains a key monitorable.

Earnings Power And Capital Efficiency

The negative net income highlights Wallix’s current earnings challenges, likely tied to R&D and sales expansion. Operating cash flow positivity is a modest bright spot, but elevated capital expenditures (€6.4 million) indicate heavy upfront investments. The company’s ability to scale efficiently and convert revenue growth into sustainable margins will be critical for future earnings power.

Balance Sheet And Financial Health

Wallix maintains €11.2 million in cash and equivalents against €8.3 million in total debt, providing moderate liquidity. The net cash position offers some flexibility, though the company’s loss-making status and high capex intensity warrant close scrutiny of burn rates. Debt levels appear manageable relative to liquidity, but sustained profitability will be essential for long-term financial stability.

Growth Trends And Dividend Policy

Wallix operates in a high-growth cybersecurity sector, but its revenue scale remains modest. The absence of dividends aligns with its growth-focused strategy, prioritizing reinvestment over shareholder returns. Market expansion and product adoption will dictate future top-line trajectory, with profitability likely secondary to market share gains in the near term.

Valuation And Market Expectations

With a market cap of €101.9 million, Wallix trades at approximately 3x revenue, reflecting investor expectations for sector growth. The beta of 1.2 suggests higher volatility versus the broader market, typical for small-cap tech firms. Valuation hinges on execution against cybersecurity tailwinds and path to profitability.

Strategic Advantages And Outlook

Wallix’s focus on PAM and identity security aligns with enterprise demand for zero-trust frameworks. Its partner-driven model and targeted solutions provide differentiation, though competition from scaled peers poses risks. Success depends on leveraging regulatory trends and expanding its solution suite while improving capital efficiency. The outlook remains cautiously optimistic, contingent on execution in a crowded market.

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