investorscraft@gmail.com

Intrinsic ValueVinpai SAS (ALVIN.PA)

Previous Close3.54
Intrinsic Value
Upside potential
Previous Close
3.54

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

Vinpai SAS operates in the specialty chemicals sector, focusing on natural, algae-based functional ingredients for food, cosmetics, health, and well-being industries. The company’s revenue model hinges on supplying sustainable alternatives to synthetic additives, catering to growing demand for clean-label and plant-based solutions. Its product portfolio spans plant-based flavors, dairy alternatives, texturing agents, and cosmetic actives, positioning it as a niche innovator in the bio-based ingredients space. Vinpai’s market position is strengthened by its specialization in algal solutions, which offer unique functional properties for food texture enhancement and cosmetic applications. The company serves industries increasingly prioritizing sustainability, though its small scale limits direct competition with multinational ingredient suppliers. Its focus on R&D-driven, natural formulations aligns with regulatory trends favoring non-chemical additives, particularly in Europe. However, its market penetration remains constrained by limited production capacity and reliance on B2B partnerships for distribution.

Revenue Profitability And Efficiency

Vinpai reported revenue of €9.2 million for the period, reflecting its niche market focus. However, net losses of €2.9 million and negative operating cash flow of €2.8 million indicate ongoing challenges in scaling profitability. Capital expenditures were modest at €264,000, suggesting limited near-term capacity expansion. The company’s negative EPS of -€0.87 underscores its pre-commercialization phase in key markets.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting R&D investments into commercial success. With a market cap of €11.4 million, Vinpai’s capital efficiency is constrained by high operational costs relative to revenue. Its low beta (0.15) suggests minimal correlation with broader market movements, typical for early-stage specialty firms.

Balance Sheet And Financial Health

Vinpai’s financial health is strained, with €736,241 in cash against €7.4 million in total debt. The limited liquidity and high leverage ratio raise concerns about near-term solvency, particularly given persistent operating losses. No dividend payments reflect reinvestment needs, though debt servicing may require additional financing.

Growth Trends And Dividend Policy

Growth is likely tied to adoption of algae-based ingredients in target industries, but recent financials show no clear upward trajectory. The absence of dividends aligns with its loss-making status and focus on R&D. Expansion depends on securing partnerships or regulatory tailwinds for natural additives.

Valuation And Market Expectations

The modest market cap suggests limited investor confidence in near-term profitability. Valuation appears to factor in speculative potential in sustainable ingredients rather than current earnings power. The low beta implies muted expectations for volatility or outsized returns.

Strategic Advantages And Outlook

Vinpai’s expertise in algal biotechnology provides differentiation, but commercialization risks persist. Success hinges on scaling production and securing contracts with larger manufacturers. Regulatory shifts toward natural ingredients could benefit the company, though financial sustainability remains uncertain without improved margins or external funding.

Sources

Company description, financials from ticker metadata

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