investorscraft@gmail.com

Intrinsic ValueMoulinvest S.A. (ALMOU.PA)

Previous Close24.60
Intrinsic Value
Upside potential
Previous Close
24.60

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

Moulinvest SA operates in the wood products sector, specializing in manufacturing wood panels, pellets, and lumber, while also generating electricity through biomass cogeneration. The company serves both construction and landscaping markets with brands like MassifBois for structural timber and Decovert for outdoor products. Its diversified product portfolio positions it as a niche player in France's sustainable forestry and renewable energy segments, leveraging biomass byproducts for additional revenue streams. Moulinvest’s vertically integrated model allows it to control production from raw materials to finished goods, enhancing cost efficiency. However, its market position is constrained by regional competition and reliance on domestic demand, though its focus on eco-friendly solutions aligns with broader sustainability trends. The company’s long-standing presence since 1916 lends credibility, but scalability remains a challenge due to its smaller size compared to global lumber producers.

Revenue Profitability And Efficiency

Moulinvest reported revenue of €91.4 million for FY 2024, reflecting its core wood products business. However, net income was negative at €-135,000, with diluted EPS of €-0.0446, indicating margin pressures. Operating cash flow of €16.1 million suggests operational liquidity, though capital expenditures of €-9.3 million highlight ongoing investments in production capacity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS signal weak earnings power, likely due to input cost volatility or pricing challenges. Biomass cogeneration adds a secondary revenue stream, but its contribution to profitability remains unclear. Capital efficiency is moderate, with capex consuming over half of operating cash flow.

Balance Sheet And Financial Health

Moulinvest holds €12.2 million in cash against €40.3 million in total debt, indicating leveraged financial health. The debt-to-equity ratio appears elevated, though operating cash flow coverage provides some buffer. Liquidity is supported by positive cash flow, but refinancing risks may arise if profitability does not improve.

Growth Trends And Dividend Policy

Revenue stability contrasts with negative earnings, suggesting stagnant growth. The €0.17 dividend per share implies a commitment to shareholder returns despite profitability challenges, possibly funded by cash reserves. Future growth may hinge on biomass energy expansion or cost optimization.

Valuation And Market Expectations

With a market cap of €46.3 million and a beta of 1.69, Moulinvest is viewed as a high-risk, small-cap stock. The negative earnings and elevated beta reflect market skepticism about near-term turnaround potential.

Strategic Advantages And Outlook

Moulinvest’s strengths include vertical integration and renewable energy diversification, but its outlook is cautious due to profitability concerns. Success depends on stabilizing margins and scaling biomass operations, though macroeconomic and sector-specific headwinds persist.

Sources

Company filings, Euronext Paris 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