investorscraft@gmail.com

Intrinsic ValueAltheora S.A. (ALORA.PA)

Previous Close0.53
Intrinsic Value
Upside potential
Previous Close
0.53

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

Altheora SA operates in the composite materials industry, specializing in high-performance solutions for demanding sectors such as aeronautics, railways, motorized equipment, and medical applications. The company generates revenue through the production and sale of advanced composite materials, complemented by industrial coating services. Its diversified client base across aerospace, transportation, and recreational markets provides resilience against sector-specific downturns, though it faces competition from larger global material science firms. Altheora’s niche expertise in composites positions it as a specialized supplier, but its smaller scale limits pricing power compared to multinational competitors. The 2021 rebranding to Altheora reflects a strategic shift toward innovation, yet the company must navigate raw material cost volatility and R&D investment constraints to sustain growth in a capital-intensive industry.

Revenue Profitability And Efficiency

Altheora reported EUR 41.3 million in revenue for FY 2023, but net losses of EUR 2.0 million highlight ongoing profitability challenges. Positive operating cash flow of EUR 1.3 million suggests some operational efficiency, though capital expenditures of EUR 1.2 million indicate reinvestment needs. The diluted EPS of -EUR 0.15 underscores margin pressures, likely tied to input costs or competitive pricing in its core markets.

Earnings Power And Capital Efficiency

The company’s negative net income and thin operating cash flow relative to revenue imply constrained earnings power. With limited scale, Altheora’s capital efficiency is challenged, as evidenced by the near-parity of operating cash flow and capex. The absence of dividend payouts aligns with its focus on preserving liquidity for operational needs.

Balance Sheet And Financial Health

Altheora’s balance sheet shows EUR 3.7 million in cash against EUR 15.4 million in total debt, indicating leveraged positioning. The debt-to-equity ratio warrants monitoring, though the modest market cap of EUR 4.6 million suggests equity investors perceive elevated risk. Liquidity appears adequate for near-term obligations, but sustained losses could strain financial flexibility.

Growth Trends And Dividend Policy

Top-line stability (EUR 41.3 million revenue) contrasts with bottom-line erosion, signaling margin compression. No dividend policy reflects the company’s reinvestment priorities and unprofitability. Growth hinges on sector demand for composites, particularly in aerospace and transport, but macroeconomic headwinds may delay recovery.

Valuation And Market Expectations

The sub-EUR 5 million market cap and negative earnings render traditional valuation metrics less meaningful. A beta of 0.75 suggests lower volatility than the broader market, possibly due to its niche positioning. Investors likely await tangible margin improvement or contract wins to rerate the stock.

Strategic Advantages And Outlook

Altheora’s technical expertise in composites offers differentiation, but scale disadvantages and cyclical end markets pose risks. Success depends on operational turnaround, cost management, and leveraging its rebranded identity. The outlook remains cautious until profitability stabilizes, though aerospace sector tailwinds could provide opportunities.

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