investorscraft@gmail.com

Intrinsic ValueKlimvest PLC (ALSIM.PA)

Previous Close0.48
Intrinsic Value
Upside potential
Previous Close
0.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2017 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Klimvest PLC, formerly known as Assima PLC, operates in the software application sector but currently lacks significant operational activity. Historically, the company focused on productivity software for ERP training, support, and translation, alongside consultancy services. However, its pivot in 2020 to Klimvest suggests a strategic shift, though no clear business model has emerged. The company’s minimal revenue and negative net income reflect its transitional state, with no evident market positioning or competitive differentiation in the technology sector. Without active operations or a defined product offering, Klimvest remains a speculative entity with unclear prospects in a highly competitive software industry dominated by established players.

Revenue Profitability And Efficiency

Klimvest PLC reported no revenue for FY 2021, alongside a net loss of €423,649, reflecting its inactive operational status. The absence of revenue-generating activities resulted in negative operating cash flow of €361,909, further underscoring inefficiencies. With no capital expenditures, the company’s financials indicate a dormant phase, lacking the metrics typically associated with a functioning software business.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at zero, with no earnings power due to its non-operational status. Despite holding €7.3 million in cash and equivalents, Klimvest’s inability to deploy capital productively highlights inefficiencies. The lack of debt suggests financial flexibility, but without revenue or profit, capital efficiency remains unmeasurable.

Balance Sheet And Financial Health

Klimvest’s balance sheet shows €7.3 million in cash and no debt, providing liquidity but no operational leverage. The absence of liabilities indicates solvency, yet the company’s financial health is undermined by its lack of revenue and persistent losses. Its asset-light structure offers minimal risk but also no tangible business foundation.

Growth Trends And Dividend Policy

With no revenue or operational growth, Klimvest’s trajectory remains stagnant. The dividend of €0.255 per share appears anomalous given its financials, possibly reflecting residual payouts rather than sustainable policy. Investors should note the disconnect between dividends and the company’s non-operational status.

Valuation And Market Expectations

The market cap of €3.68 million suggests minimal investor confidence, aligning with Klimvest’s inactive profile. A beta of 0.52 indicates low volatility, likely due to its negligible operational risk. The valuation reflects a speculative holding rather than a going concern.

Strategic Advantages And Outlook

Klimvest lacks discernible strategic advantages, given its dormant state. Without a clear business direction or operational revival, the outlook remains uncertain. The company’s cash reserves could facilitate a pivot, but until then, it remains a non-entity in the software sector.

Sources

Company filings, historical data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2018201920202021202220232024202520262027202820292030203120322033203420352036203720382039204020412042

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