investorscraft@gmail.com

Intrinsic ValueAmoéba S.A. (ALMIB.PA)

Previous Close0.93
Intrinsic Value
Upside potential
Previous Close
0.93

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

Amoéba S.A. operates in the agricultural inputs sector, specializing in biocidal and fungicide solutions derived from the amoeba Willaertia magna C2c Maky. The company targets microbiological risk prevention across water treatment, human wound care, and plant protection, positioning itself at the intersection of biotechnology and sustainable agriculture. Its innovative approach leverages natural microorganisms, differentiating it from traditional chemical-based competitors. Despite its niche focus, Amoéba faces challenges in scaling commercialization due to regulatory hurdles and market adoption barriers. The company’s R&D-driven model aligns with growing demand for eco-friendly agricultural solutions, but its limited revenue base reflects early-stage commercialization efforts. As a small-cap player in France, Amoéba’s market position hinges on successful product validation and partnerships to penetrate broader European and global markets.

Revenue Profitability And Efficiency

Amoéba reported no revenue in the period, reflecting its pre-commercial stage, while net losses widened to -€6.59 million. Negative operating cash flow of -€4.22 million and minimal capex (-€0.56 million) underscore its reliance on funding to sustain R&D and operational activities. The absence of revenue generation highlights inefficiencies typical of biotech firms in development phases.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.13 and persistent losses indicate weak earnings power, with capital primarily allocated to R&D. Negative cash flows and high burn rate suggest limited near-term prospects for self-sustainability, necessitating external financing to bridge the gap to commercialization.

Balance Sheet And Financial Health

Amoéba’s financial health is strained, with €0.46 million in cash against €12.07 million in total debt, raising liquidity concerns. The modest cash position and high debt load may necessitate additional equity raises or debt restructuring to fund ongoing operations and mitigate solvency risks.

Growth Trends And Dividend Policy

Growth is contingent on regulatory approvals and market penetration for its biocidal products. With no dividend policy and zero payouts, the company prioritizes reinvestment in innovation, though progress remains unproven. Investor returns hinge solely on future commercialization success.

Valuation And Market Expectations

The €57.27 million market cap reflects speculative optimism around Amoéba’s technology, despite no revenue. A beta of 0.616 suggests lower volatility than the market, possibly due to illiquidity. Valuation appears disconnected from fundamentals, pricing in long-term potential rather than current performance.

Strategic Advantages And Outlook

Amoéba’s niche in eco-friendly biocides aligns with sustainability trends, but execution risks loom. Success depends on overcoming regulatory barriers, securing partnerships, and scaling production. The outlook remains uncertain, with upside tied to unproven commercial viability and competitive differentiation in a crowded agrochemical sector.

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