investorscraft@gmail.com

Intrinsic ValueErold S.A. (ALPLA.PA)

Previous Close0.16
Intrinsic Value
Upside potential
Previous Close
0.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Erold SA operates as a digital media publisher in France, focusing on niche consumer websites that cater to specific interests such as news, health, women's lifestyle, golf, and weight loss. The company generates revenue primarily through advertising, sponsored content, and affiliate marketing, leveraging its portfolio of sites like Planet.fr, Medisite.fr, and Femmesplus.fr. Operating in the competitive Internet Content & Information sector, Erold faces challenges from larger media conglomerates and social platforms but maintains a presence by targeting specialized audiences. Its rebranding from PlanetMedia SA in 2022 suggests a strategic shift, though its market position remains modest due to limited scale and financial constraints. The company’s ability to monetize its traffic and adapt to digital advertising trends will be critical for sustaining its operations in a fragmented market.

Revenue Profitability And Efficiency

Erold reported revenue of €3.49 million in FY 2022, but its net income was deeply negative at -€5.46 million, reflecting significant operational challenges. The diluted EPS of -€0.90 underscores persistent unprofitability, though operating cash flow of €2.10 million indicates some ability to generate liquidity. The absence of capital expenditures suggests minimal reinvestment, which may hinder growth but preserves cash in the short term.

Earnings Power And Capital Efficiency

The company’s negative earnings and high net loss highlight weak earnings power, likely due to elevated operating costs or declining ad revenues. With no capital expenditures, Erold’s capital efficiency is difficult to assess, but its cash flow from operations provides a limited buffer against financial strain. The lack of profitability raises concerns about its ability to fund future initiatives without additional financing.

Balance Sheet And Financial Health

Erold’s balance sheet shows €0.19 million in cash against €2.87 million in total debt, indicating a leveraged position with limited liquidity. The negative equity implied by its net loss further weakens its financial health, suggesting reliance on external funding or restructuring to meet obligations. The absence of dividends aligns with its precarious financial state.

Growth Trends And Dividend Policy

Erold’s growth prospects appear constrained by its unprofitability and lack of capex. The company has not paid dividends, prioritizing survival over shareholder returns. Its rebranding and niche focus may offer modest opportunities, but without revenue growth or cost containment, trends remain unfavorable. The FY 2022 results signal ongoing challenges in achieving sustainable expansion.

Valuation And Market Expectations

With a market cap of €0.98 million, Erold trades at a fraction of its revenue, reflecting investor skepticism about its turnaround potential. The beta of 0.784 suggests lower volatility than the market, possibly due to its small size and illiquidity. The valuation implies low expectations for recovery unless operational improvements materialize.

Strategic Advantages And Outlook

Erold’s niche websites provide a differentiated audience base, but its financial instability overshadows this advantage. The outlook remains uncertain, hinging on its ability to stabilize revenues, reduce losses, and potentially secure strategic partnerships. Without significant changes, the company risks further erosion of its market position and shareholder value.

Sources

Company filings, Euronext Paris

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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