investorscraft@gmail.com

Intrinsic ValueUpergy S.A. (ALUPG.PA)

Previous Close2.04
Intrinsic Value
Upside potential
Previous Close
2.04

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

UPERGY SA operates as a specialized distributor of batteries and related energy solutions, serving both professional and consumer markets in France and internationally. The company’s diversified product portfolio includes chargers, portable lighting, solar solutions, and security-related products, marketed under well-established brands such as Allbatteries, Enix Energies, and Hawk-Woods. By catering to a broad customer base—from individuals and small retailers to wholesalers and corporate clients—UPERGY has carved a niche in the competitive specialty retail sector. Its multi-brand strategy enhances market penetration while mitigating reliance on any single product line. The company’s focus on sustainable energy solutions, such as solar products, aligns with growing global demand for eco-friendly alternatives, positioning it favorably in a transitioning market. Despite operating in a fragmented industry, UPERGY’s established distribution network and brand recognition provide a competitive edge, though scalability remains a challenge given its moderate market capitalization.

Revenue Profitability And Efficiency

UPERGY reported revenue of €42.9 million for the period, reflecting its steady presence in the energy distribution space. However, net income stood at a modest €89,413, indicating thin margins typical of the low-margin retail sector. Operating cash flow of €544,476 suggests reasonable liquidity, though capital expenditures of €-542,975 highlight ongoing investments in maintaining or expanding operational capabilities. The company’s ability to convert revenue into cash flow underscores operational efficiency, albeit with limited profitability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0 signals minimal earnings power, likely due to competitive pressures and high operating costs inherent in its business model. With a market capitalization of €7.4 million, UPERGY’s capital efficiency appears constrained, as evidenced by its modest net income relative to revenue. The absence of significant earnings growth suggests a focus on stability rather than aggressive expansion.

Balance Sheet And Financial Health

UPERGY maintains a balanced financial position, with cash and equivalents of €2.5 million providing a liquidity cushion. Total debt of €7.4 million, however, indicates leverage that could strain flexibility if revenue growth stagnates. The company’s ability to service debt hinges on sustained cash flow generation, though its low net income raises questions about long-term financial resilience absent operational improvements.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue and profitability metrics reflecting a stable but unspectacular trajectory. The company’s dividend payout of €0.55 per share suggests a commitment to shareholder returns, though this may limit reinvestment opportunities. Given its modest earnings, maintaining dividends could prove challenging without top-line expansion or cost optimization.

Valuation And Market Expectations

With a beta of 0.288, UPERGY exhibits low volatility relative to the broader market, aligning with its niche positioning. The market capitalization of €7.4 million implies limited investor enthusiasm, likely due to subdued earnings and growth prospects. Valuation metrics remain unattractive unless operational efficiencies or market share gains materialize.

Strategic Advantages And Outlook

UPERGY’s strengths lie in its diversified brand portfolio and established distribution network, which provide stability in a competitive sector. However, the outlook remains cautious due to thin margins and leverage. Strategic shifts toward higher-margin products or geographic expansion could enhance prospects, but execution risks persist. The company’s focus on sustainable energy solutions may offer long-term opportunities if demand accelerates.

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