investorscraft@gmail.com

Intrinsic ValueMon Courtier Energie Groupe S.A. (ALMCE.PA)

Previous Close4.66
Intrinsic Value
Upside potential
Previous Close
4.66

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

Mon Courtier Energie Groupe S.A. operates as an energy brokerage network in France, specializing in negotiating tailored electricity and gas contracts for business customers. The company acts as an intermediary between energy suppliers and clients, leveraging its expertise to secure cost-effective and efficient energy solutions. Beyond brokerage, it is expanding into energy contract management, optimization, and transition support services, positioning itself as a comprehensive energy advisory firm in a competitive market. The company’s focus on SMEs and mid-sized enterprises allows it to carve a niche in France’s evolving energy sector, where deregulation and sustainability demands are driving demand for third-party intermediaries. Its early-mover advantage in energy brokerage, combined with a growing suite of value-added services, strengthens its market positioning. However, the firm operates in a fragmented industry with low barriers to entry, requiring continuous innovation to maintain differentiation. The push toward energy transition services aligns with broader European decarbonization trends, offering long-term growth potential if execution remains effective.

Revenue Profitability And Efficiency

The company reported revenue of €24.7 million for the period, reflecting its active brokerage operations. However, net income stood at -€346,000, indicating profitability challenges, likely due to scaling costs or competitive pricing pressures. Operating cash flow of €709,000 suggests some operational efficiency, though capital expenditures of -€402,000 highlight ongoing investments in service expansion and technology.

Earnings Power And Capital Efficiency

With a diluted EPS of -€0.0949, Mon Courtier Energie’s earnings power remains constrained. The negative net income implies limited capital efficiency, though its operating cash flow positivity indicates potential for improvement if revenue scales sustainably. The capital-light brokerage model could enhance returns if margins stabilize.

Balance Sheet And Financial Health

The balance sheet shows €3.6 million in cash against €849,000 in total debt, providing liquidity and low leverage. This conservative structure supports flexibility for growth initiatives, though the net loss warrants monitoring for cash burn trends. The absence of significant debt mitigates near-term financial risk.

Growth Trends And Dividend Policy

Despite losses, the company paid a dividend of €0.33 per share, possibly reflecting a commitment to shareholder returns or retained earnings distribution. Growth hinges on expanding its energy transition services and customer base, but profitability must improve to sustain such payouts long-term.

Valuation And Market Expectations

With a market cap of €18.1 million and a beta of 1.97, the stock is highly volatile, likely pricing in speculative growth expectations. The negative earnings and premium valuation suggest investors are betting on future scalability in a transitioning energy market.

Strategic Advantages And Outlook

Mon Courtier Energie’s niche focus and early-mover status in French energy brokerage provide a platform for growth, particularly in energy transition services. Execution risks and competitive pressures remain key challenges, but its asset-light model and strategic positioning could yield upside if market trends align.

Sources

Company filings, Euronext Paris disclosures

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