investorscraft@gmail.com

Intrinsic ValueRacing Force S.p.A. (ALRFG.PA)

Previous Close4.86
Intrinsic Value
Upside potential
Previous Close
4.86

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

Racing Force S.p.A. is a specialized player in the motorsport safety and performance product industry, catering to professional and amateur athletes, racing teams, and automotive manufacturers globally. The company operates in the consumer cyclical sector, focusing on high-performance protective gear and accessories that enhance safety and efficiency in competitive racing environments. Its product portfolio includes helmets, suits, and other critical safety equipment designed to meet stringent industry standards. Racing Force has established a strong reputation for quality and innovation, positioning itself as a trusted supplier in a niche but high-value segment of the leisure industry. The company’s long-standing presence since 1973 underscores its deep industry expertise and ability to adapt to evolving safety regulations and technological advancements. Its global reach ensures diversified revenue streams, though it remains exposed to cyclical demand fluctuations inherent in motorsport and automotive sectors.

Revenue Profitability And Efficiency

In its latest fiscal year, Racing Force reported revenue of €65.7 million, with net income of €5.8 million, reflecting a net margin of approximately 8.8%. The company generated €7.6 million in operating cash flow, though capital expenditures of €9.1 million indicate ongoing investments in growth or operational upgrades. These figures suggest moderate profitability and cash generation relative to its revenue base.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.21 demonstrates its ability to translate revenue into shareholder returns, albeit at a modest level. With a beta of 0.65, Racing Force exhibits lower volatility compared to the broader market, which may appeal to risk-averse investors. However, the capital expenditure outlay exceeding operating cash flow signals a reliance on external funding or reserves for expansion.

Balance Sheet And Financial Health

Racing Force maintains a balanced financial position, with €9.6 million in cash and equivalents against €13.9 million in total debt. This liquidity profile provides flexibility but also indicates leverage that could constrain financial agility in downturns. The company’s ability to service debt and fund operations will depend on sustained cash flow generation and disciplined capital allocation.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady, supported by its entrenched market position and global demand for motorsport safety products. A dividend of €0.09 per share suggests a commitment to returning capital to shareholders, though the payout ratio remains conservative, aligning with its reinvestment needs. Future growth may hinge on expanding into emerging markets or diversifying product offerings.

Valuation And Market Expectations

With a market capitalization of approximately €117.5 million, Racing Force trades at a moderate valuation relative to its earnings and revenue. Investors likely price in its niche market position and stable cash flows, though limited scalability in its core market could cap upside potential. The low beta implies muted sensitivity to broader market swings.

Strategic Advantages And Outlook

Racing Force’s strategic advantages lie in its specialized expertise, long-term industry relationships, and reputation for quality. The outlook remains cautiously optimistic, contingent on motorsport participation trends and regulatory tailwinds for safety equipment. Risks include cyclical demand and competitive pressures, but the company’s focus on innovation and global reach provides a resilient foundation.

Sources

Company filings, market 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