investorscraft@gmail.com

Intrinsic ValueRapid Nutrition PLC (ALRPD.PA)

Previous Close5.48
Intrinsic Value
Upside potential
Previous Close
5.48

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

Rapid Nutrition PLC operates in the specialty and generic drug manufacturing sector, focusing on science-based health and wellness products. The company develops and markets organic and natural supplements under brands like SystemLS and Leisa's Secret, alongside antiviral therapies under the Azurene brand. Its revenue model hinges on direct-to-consumer sales and B2B distribution across the UK, Australia, Asia, and the US, targeting health-conscious consumers seeking evidence-backed solutions. The company operates in a competitive niche, where differentiation relies on scientific credibility and organic positioning. While its product portfolio addresses growing demand for preventive healthcare, its market share remains limited compared to larger pharmaceutical and nutraceutical players. Rapid Nutrition's international presence provides diversification but also exposes it to regulatory and logistical complexities in multiple jurisdictions.

Revenue Profitability And Efficiency

Rapid Nutrition reported revenue of €917,044 for the period, but its net loss of €-2,904,243 reflects significant profitability challenges. The negative operating cash flow of €-2,998,364 suggests high operational costs relative to revenue generation. With no capital expenditures recorded, the company appears to be prioritizing cost containment, though its cash burn rate raises sustainability concerns absent improved top-line performance or funding.

Earnings Power And Capital Efficiency

The company's diluted EPS of €0 and substantial net loss indicate weak earnings power. Negative operating cash flow and minimal capital expenditures suggest constrained reinvestment capacity. With a market cap of €610,125, the market appears to discount future earnings potential heavily, reflecting skepticism about scalability given current financial metrics.

Balance Sheet And Financial Health

Rapid Nutrition's balance sheet shows €95,809 in cash against €88,082 in total debt, indicating limited liquidity buffers. The absence of capex and negative cash flows imply reliance on existing reserves or external financing. With negative equity implied by accumulated losses, the company's financial health appears precarious without near-term revenue growth or additional capitalization.

Growth Trends And Dividend Policy

The company shows no dividend payments, consistent with its loss-making position and focus on preserving capital. Growth prospects depend on expanding its niche supplement and antiviral product lines, though current financials suggest challenging traction. International expansion could offer opportunities but requires careful capital allocation given the cash flow constraints.

Valuation And Market Expectations

At a €610,125 market cap, the valuation reflects minimal expectations for near-term profitability. The negative beta of -1.614 suggests atypical volatility patterns, possibly due to illiquidity or speculative trading. Investors appear to price the stock as an early-stage biotech play, with high risk but potential upside from product breakthroughs or partnerships.

Strategic Advantages And Outlook

Rapid Nutrition's focus on science-backed natural health products aligns with wellness trends, but execution risks are elevated. The company must demonstrate product efficacy, scale distribution, and secure funding to offset losses. Near-term viability likely depends on operational restructuring or strategic investments to extend its cash runway and amplify market penetration.

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