investorscraft@gmail.com

Intrinsic ValuenamR S.A. (ALNMR.PA)

Previous Close0.23
Intrinsic Value
Upside potential
Previous Close
0.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

namR SA is a French greentech company specializing in data intelligence for the ecological transition, serving both public and private sectors. The company leverages geolocated intelligence and enriched databases to provide actionable insights for optimizing investments in renewable energy, energy efficiency, climate risk assessment, and smart grids. Its core revenue model revolves around licensing data solutions to property managers, insurers, retailers, and utility infrastructure managers, positioning it as a niche player in the sustainability-driven data analytics market. Operating in the competitive software application sector, namR differentiates itself by focusing exclusively on ecological transition, a rapidly growing segment in Europe. The company’s ability to aggregate and analyze non-personal, publicly available data allows it to offer unique quantitative and qualitative classifications for buildings, a critical need for stakeholders navigating regulatory and environmental pressures. Despite its specialized focus, namR faces competition from larger tech firms expanding into sustainability analytics, though its early-mover advantage and deep domain expertise provide a defensible market position.

Revenue Profitability And Efficiency

In FY 2023, namR reported revenue of €1.91 million, reflecting its early-stage growth trajectory. However, the company posted a net loss of €4.03 million, with a diluted EPS of -€0.70, indicating significant investment in scaling its data platform and market penetration. Operating cash flow and capital expenditures were not disclosed, suggesting ongoing reinvestment in technology and customer acquisition.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its current focus on growth over profitability, typical of early-stage tech firms. With no dividend payouts and a reliance on external funding, namR’s capital efficiency is geared toward long-term value creation through data asset accumulation and sector-specific solutions. Its ability to monetize its proprietary databases will be critical to improving earnings power in coming years.

Balance Sheet And Financial Health

namR’s balance sheet shows €2.33 million in cash and equivalents against €6.54 million in total debt, indicating a leveraged position. While the cash reserve provides short-term liquidity, the debt load may necessitate further fundraising or revenue growth to ensure sustainability. The absence of operating cash flow data underscores the importance of monitoring its burn rate and funding strategy.

Growth Trends And Dividend Policy

As a growth-oriented company, namR has not established a dividend policy, reinvesting all resources into expansion. The ecological transition market in Europe offers robust tailwinds, but the company’s ability to scale its revenue base while managing losses will determine its trajectory. Investor focus remains on adoption rates of its data solutions and potential partnerships in the green energy sector.

Valuation And Market Expectations

With a market cap of €1.37 million, namR is valued as a speculative play on the greentech sector. Its negative earnings and high beta (1.08) reflect volatility and investor uncertainty about its path to profitability. Market expectations hinge on execution in a competitive niche, with success contingent on regulatory tailwinds and demand for sustainability analytics.

Strategic Advantages And Outlook

namR’s strategic advantage lies in its specialized data assets and first-mover focus on ecological transition in France. The outlook depends on its ability to convert regulatory and environmental trends into scalable revenue streams. Challenges include competition and capital constraints, but its niche expertise positions it well if the market for sustainability intelligence expands as anticipated.

Sources

Company description, financial data from EURONEXT Paris, and disclosed FY 2023 metrics.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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