investorscraft@gmail.com

Intrinsic ValueU10 Corp (ALU10.PA)

Previous Close1.26
Intrinsic Value
Upside potential
Previous Close
1.26

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

U10 Corp operates in the home decoration and furnishings sector, specializing in a diverse range of products under its Douceur d'intérieur, Homea, and Love Story brands. The company caters to both human and pet-centric home needs, offering everything from textiles like curtains and bed linen to pet accessories and scented home fragrances. Its multi-brand strategy allows it to address various consumer segments within the home decor market, enhancing its competitive positioning. U10 Corp’s focus on design and functionality positions it as a niche player in France’s consumer cyclical sector, where it competes with both mass-market retailers and boutique brands. The company’s vertically integrated model—spanning sourcing, design, and production—provides cost efficiencies and quality control, though its market share remains modest compared to larger European home furnishing chains. With a headquarters in Lyon, U10 Corp primarily serves the domestic market, leveraging localized branding and distribution to maintain relevance in a competitive industry.

Revenue Profitability And Efficiency

U10 Corp reported revenue of €176.5 million for the fiscal year, with net income of €630,000, reflecting tight margins in the competitive home decor sector. Operating cash flow stood at €4.5 million, while capital expenditures were modest at €774,000, indicating disciplined spending. The company’s diluted EPS of €0.04 underscores its modest but stable earnings power in a cost-sensitive market.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by its niche market positioning and reliance on domestic demand. With a beta of 0.59, U10 Corp exhibits lower volatility compared to the broader market, suggesting resilience but limited growth momentum. Its capital efficiency is adequate, though the absence of significant reinvestment signals a focus on maintaining current operations rather than aggressive expansion.

Balance Sheet And Financial Health

U10 Corp maintains a conservative balance sheet, with €18.2 million in cash and equivalents against total debt of €36.9 million. The debt level is manageable given its stable cash flow, but the company’s limited liquidity buffer could constrain flexibility in a downturn. Its financial health appears stable, though not robust enough to support large-scale initiatives without external financing.

Growth Trends And Dividend Policy

Growth trends are muted, with no dividend payments reflecting a retention strategy to bolster liquidity or fund incremental expansions. The company’s market cap of €23.5 million suggests limited investor enthusiasm, likely due to its small scale and regional focus. Future growth may hinge on product innovation or selective market penetration beyond France.

Valuation And Market Expectations

Trading at a modest valuation, U10 Corp’s market cap aligns with its niche positioning and subdued profitability. Investors likely price in limited upside given its domestic focus and competitive industry dynamics. The absence of dividends further dampens appeal for income-focused shareholders.

Strategic Advantages And Outlook

U10 Corp’s strengths lie in its diversified product portfolio and integrated supply chain, which provide cost control and branding consistency. However, its outlook is tempered by reliance on the French market and modest scale. Strategic opportunities could include e-commerce expansion or partnerships to amplify reach, but execution risks remain high in a crowded sector.

Sources

Company description, financials, and market data provided by external API; industry context inferred from sector norms.

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