investorscraft@gmail.com

Intrinsic ValueLightOn (ALTAI.PA)

Previous Close5.72
Intrinsic Value
Upside potential
Previous Close
5.72

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

LightOn operates in the competitive generative AI sector, specializing in secure and customizable AI solutions designed to enhance business productivity and competitiveness. Founded in 2016 by a team of experts, the company leverages cutting-edge technology to serve enterprises seeking tailored AI applications. Headquartered in Paris, LightOn differentiates itself through a focus on security and adaptability, positioning it as a niche player in the broader IT services market. The company’s offerings cater to businesses looking for scalable AI tools that integrate seamlessly with existing workflows, addressing growing demand for AI-driven efficiency gains. While the generative AI space is crowded with large tech firms, LightOn’s emphasis on customization and security allows it to carve out a defensible market position, particularly among European clients prioritizing data privacy and bespoke solutions.

Revenue Profitability And Efficiency

LightOn reported revenue of €7.97 million for FY 2023, with net income reaching €3.74 million, reflecting a robust profit margin. The company’s operating cash flow stood at €3.97 million, supported by disciplined capital expenditures of just €28,000. These metrics suggest efficient operations and strong cost management, enabling healthy cash generation relative to its revenue base.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.62 underscores its earnings power, while its minimal capital expenditures indicate capital-light operations. LightOn’s ability to generate substantial net income relative to revenue highlights its scalable business model, with high incremental margins likely driven by software-centric solutions.

Balance Sheet And Financial Health

LightOn maintains a solid balance sheet, with €4.59 million in cash and equivalents against €1.76 million in total debt, providing ample liquidity. The low debt level and strong cash position suggest financial flexibility, reducing near-term refinancing risks and supporting potential reinvestment in growth initiatives.

Growth Trends And Dividend Policy

With no dividend payments, LightOn appears focused on reinvesting profits into its generative AI platform. The company’s revenue and profitability trends indicate growth potential, though its high beta of 13.84 suggests significant volatility, likely tied to its emerging-market positioning in the AI sector.

Valuation And Market Expectations

LightOn’s market capitalization of €125.2 million implies a forward-looking valuation, reflecting investor optimism about its niche in generative AI. The elevated beta signals market expectations of high growth paired with substantial risk, typical for early-stage technology firms in disruptive fields.

Strategic Advantages And Outlook

LightOn’s strategic focus on secure, customizable AI solutions provides a competitive edge in a privacy-conscious European market. Its capital-efficient model and strong profitability position it well for sustained growth, though success will depend on its ability to scale its technology and maintain differentiation against larger AI providers.

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