investorscraft@gmail.com

Intrinsic ValueLucibel S.A. (ALUCI.PA)

Previous Close2.50
Intrinsic Value
Upside potential
Previous Close
2.50

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

Lucibel SA operates in the electrical equipment and parts sector, specializing in advanced LED lighting solutions with a focus on LiFi technology, which enables internet access through light. The company serves both French and international markets, positioning itself as an innovator in energy-efficient lighting and connectivity. Its core revenue model relies on the sale of proprietary LED products and LiFi systems, targeting commercial, industrial, and institutional clients seeking sustainable and high-performance lighting solutions. Lucibel differentiates itself through its technological edge in LiFi, a niche yet growing segment within the broader LED market. Despite its small size, the company competes by emphasizing R&D-driven innovation and partnerships in smart lighting ecosystems. However, its market penetration remains limited compared to larger industrial lighting players, reflecting both its specialization and the challenges of scaling in a capital-intensive industry.

Revenue Profitability And Efficiency

In FY 2023, Lucibel reported revenue of €9.0 million, with net income of €73,000, reflecting slim profitability. Operating cash flow was €38,000, while capital expenditures totaled -€200,000, indicating constrained reinvestment capacity. The diluted EPS of €0.004 underscores modest earnings power relative to its share count. These metrics suggest the company operates with tight margins, typical of niche technology-focused industrials.

Earnings Power And Capital Efficiency

Lucibel’s earnings power appears limited, with minimal net income and operating cash flow relative to its revenue base. The negative capital expenditures highlight a cautious approach to growth investments, possibly due to liquidity constraints. The company’s ability to scale profitability hinges on broader adoption of its LiFi technology and cost management, given its current capital-light but low-margin profile.

Balance Sheet And Financial Health

Lucibel’s balance sheet shows €708,000 in cash against €3.4 million in total debt, indicating a leveraged position with limited liquidity. The debt burden may constrain flexibility, though the absence of dividends suggests a focus on preserving capital. The company’s financial health appears fragile, requiring careful monitoring of debt servicing and operational cash generation.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue and earnings reflecting a stagnant near-term trajectory. The company does not pay dividends, redirecting minimal cash flows toward sustaining operations. Future growth likely depends on LiFi adoption and potential partnerships, though the lack of significant capex signals limited near-term expansion capacity.

Valuation And Market Expectations

With a market cap of €3.0 million, Lucibel trades at a low revenue multiple, reflecting its niche position and marginal profitability. The beta of 0.765 suggests lower volatility than the broader market, but investor expectations remain subdued given its small scale and unproven scalability in the LiFi segment.

Strategic Advantages And Outlook

Lucibel’s strategic advantage lies in its LiFi technology, which could benefit from rising demand for smart lighting and IoT integration. However, the outlook is cautious due to financial constraints and competitive pressures. Success hinges on securing partnerships or funding to commercialize its innovations, though execution risks remain high in the capital-intensive industrial sector.

Sources

Company filings, Euronext Paris disclosures

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