investorscraft@gmail.com

Intrinsic ValueVogo S.A. (ALVGO.PA)

Previous Close2.35
Intrinsic Value
Upside potential
Previous Close
2.35

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

Vogo SA operates in the sports technology sector, specializing in live and replay audio-visual solutions that enhance spectator experiences and professional decision-making in sports arenas. The company’s flagship product, VOGO SPORT, delivers multicamera content on demand to mobile devices, transforming stadium engagement. Additionally, its Vokkero brand is a leader in professional audio communication systems, serving sports, industrial, and service sectors with reliable, high-performance solutions. Vogo’s market position is strengthened by its innovative technology, which addresses the growing demand for immersive fan experiences and data-driven sports analytics. The company competes in a niche but expanding segment, leveraging its proprietary software and hardware integrations to differentiate itself from broader sports tech providers. With a focus on Europe, Vogo aims to capitalize on digital transformation trends in sports venues and professional leagues, positioning itself as a key enabler of next-generation sports entertainment and operational efficiency.

Revenue Profitability And Efficiency

Vogo reported revenue of €10.6 million for the period, reflecting its niche market focus. However, the company posted a net loss of €1.57 million, with diluted EPS at -€0.26, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at €-3.28 million, exacerbated by capital expenditures of €-2.26 million, underscoring significant investment needs despite revenue generation.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting revenue into sustainable profits. High capital expenditures relative to revenue suggest aggressive investment in technology and market expansion, but this has yet to yield positive returns. The diluted EPS of -€0.26 further emphasizes the need for improved operational leverage and cost management to enhance earnings power.

Balance Sheet And Financial Health

Vogo’s balance sheet shows €1.36 million in cash and equivalents against total debt of €6.73 million, indicating a leveraged position. The negative operating cash flow and substantial capital expenditures raise concerns about liquidity and the ability to service debt without additional financing. The company’s financial health appears strained, requiring careful monitoring of cash burn and debt obligations.

Growth Trends And Dividend Policy

Vogo’s growth is driven by its innovative product suite, but profitability remains elusive. The company does not pay dividends, reinvesting all resources into technology development and market penetration. Future growth will depend on scaling its solutions and achieving operational efficiencies to transition toward positive cash flow and earnings.

Valuation And Market Expectations

With a market cap of €14.74 million, Vogo trades at a premium to its revenue, reflecting investor optimism about its technology’s potential. However, the negative earnings and cash flow suggest the market is pricing in future growth rather than current performance. The low beta of 0.201 indicates limited correlation with broader market movements, typical of niche tech firms.

Strategic Advantages And Outlook

Vogo’s strategic advantage lies in its specialized technology for sports venues and professionals, a market with high growth potential. The outlook hinges on its ability to monetize its innovations and achieve scale. Success will require balancing investment with profitability, leveraging partnerships, and expanding its customer base beyond its current European focus.

Sources

Company description, financial data provided

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