investorscraft@gmail.com

Intrinsic ValueVergnet S.A. (ALVER.PA)

Previous Close0.12
Intrinsic Value
Upside potential
Previous Close
0.12

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

Vergnet SA operates in the renewable energy sector, specializing in hybrid and solar energy solutions tailored for industrial, commercial, and utility applications. The company’s core revenue model revolves around designing, manufacturing, and installing wind turbines, solar PV systems, and hybrid energy solutions like Hybrid Wizard, which optimizes grid stability and generator management. Vergnet serves a diverse clientele, including mining operators, independent power producers, and communities, positioning itself as a niche player in decentralized energy solutions. Its focus on off-grid and hybrid systems differentiates it from larger utilities, catering to regions with unreliable grid infrastructure. Despite its specialized expertise, Vergnet faces intense competition from global renewable energy firms and localized providers, limiting its market share. The company’s emphasis on turnkey solar and wind projects aligns with growing demand for sustainable energy, but scalability remains a challenge due to its modest size and capital constraints.

Revenue Profitability And Efficiency

In FY 2023, Vergnet reported revenue of €23.3 million, reflecting its niche market presence. However, profitability was strained, with a net loss of €9.6 million and diluted EPS of -€46.96, underscoring operational inefficiencies or high project costs. Operating cash flow was deeply negative at -€10.3 million, exacerbated by weak working capital management, while capital expenditures remained modest at -€0.5 million.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight challenges in converting its specialized offerings into sustainable profitability. High operating costs relative to revenue suggest low capital efficiency, though its hybrid energy solutions may hold long-term potential if scaled effectively. The lack of positive free cash flow limits reinvestment capacity, constraining growth initiatives.

Balance Sheet And Financial Health

Vergnet’s balance sheet shows €3.6 million in cash against €5.9 million in total debt, indicating tight liquidity. The negative equity position, implied by sustained losses, raises solvency concerns. While debt levels are moderate, the absence of profitability and cash flow generation could strain refinancing ability, necessitating external funding or operational restructuring.

Growth Trends And Dividend Policy

Growth prospects hinge on expanding renewable energy adoption, but recent financial performance suggests stagnation. No dividends were paid in FY 2023, consistent with its loss-making status. The company’s ability to capitalize on energy transition trends depends on improving project margins and securing larger contracts, though execution risks persist.

Valuation And Market Expectations

With a market cap of €1.9 million, Vergnet trades at a fraction of its revenue, reflecting skepticism about its turnaround potential. The negative beta (-0.42) implies low correlation with broader markets, possibly due to its micro-cap status and idiosyncratic risks. Investors likely await clearer signs of operational stabilization before assigning higher valuation multiples.

Strategic Advantages And Outlook

Vergnet’s expertise in hybrid and off-grid solutions provides a competitive edge in underserved markets, but financial instability overshadows this advantage. The outlook remains uncertain unless the company achieves cost discipline or secures strategic partnerships. Success depends on leveraging renewable energy tailwinds while addressing its capital constraints and operational inefficiencies.

Sources

Company description, financials, and market data sourced from publicly available disclosures and Euronext Paris exchange filings.

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