investorscraft@gmail.com

Intrinsic ValueLepermislibre S.A. (ALLPL.PA)

Previous Close0.09
Intrinsic Value
Upside potential
Previous Close
0.09

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

Lepermislibre SA operates as an innovative online driving school primarily serving the French market. The company leverages digital platforms to offer flexible, cost-effective driver education, disrupting traditional brick-and-mortar driving schools. Its core revenue model relies on subscription-based and pay-per-course offerings, targeting tech-savvy learners seeking convenience. Operating in the competitive consumer cyclical sector, Lepermislibre differentiates itself through user-friendly interfaces, mobile accessibility, and self-paced learning modules. The company faces challenges from established offline competitors but benefits from France's growing preference for digital education solutions. Its niche focus on driving test preparation positions it as a specialized player in the broader personal services industry. While still scaling, the company aims to capitalize on regulatory tailwinds favoring online education platforms in the EU.

Revenue Profitability And Efficiency

In FY2023, Lepermislibre generated €16.8 million in revenue but reported a net loss of €3.84 million, reflecting ongoing investments in customer acquisition and platform development. The negative operating cash flow of €3.48 million suggests cash burn remains elevated, though modest capital expenditures of €120k indicate asset-light operations. The diluted EPS of -€0.32 underscores current unprofitability as the company prioritizes growth over near-term earnings.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flows demonstrate limited current earnings power, typical of growth-stage digital platforms. With minimal capex requirements, capital efficiency hinges on scaling its digital infrastructure and improving customer lifetime value. The €4.93 million cash position provides runway but may necessitate additional funding if losses persist at current levels.

Balance Sheet And Financial Health

Lepermislibre maintains a balanced capital structure with €4.93 million in cash against €3.22 million total debt, suggesting adequate liquidity. The €3.62 million market cap reflects investor skepticism about near-term profitability. The negative beta of -0.35 indicates low correlation with broader markets, possibly due to its niche business model.

Growth Trends And Dividend Policy

As a growth-focused company, Lepermislibre retains all earnings, with no dividend distribution in FY2023. Revenue growth potential exists in expanding course offerings and geographic reach within France, though profitability trends remain uncertain. The capital-light model could enable rapid scaling if customer acquisition costs are optimized.

Valuation And Market Expectations

The modest market capitalization of €3.62 million suggests investors price in significant execution risks. Valuation reflects concerns about path to profitability in a competitive market, offset by potential for digital disruption in driver education. The negative earnings multiple is common for early-stage companies prioritizing growth.

Strategic Advantages And Outlook

Lepermislibre's first-mover advantage in French online driver education provides strategic positioning, though monetization challenges persist. Success depends on converting France's mandatory driver education market to digital solutions while managing cash burn. Regulatory support for online education and potential partnerships with insurance providers could create future opportunities.

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