investorscraft@gmail.com

Intrinsic ValueVisiativ S.A. (ALVIV.PA)

Previous Close37.00
Intrinsic Value
Upside potential
Previous Close
37.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Visiativ SA operates in the software and digital transformation sector, specializing in consulting, software publishing, and cloud infrastructure solutions. The company’s core revenue model is built around its Moovapps platform, which offers vertical-specific solutions like myCADservices for consultancy firms and iPorta for intelligent buildings, alongside outsourced IT and rapid manufacturing services. Visiativ serves businesses seeking high-speed digital transformation through tailored solutions such as Fast Pass IT Consulting and 3D Continuity, positioning itself as a niche player in the French and broader European tech market. The company’s focus on integrating digital continuity across business value chains distinguishes it from generic IT service providers, though its market share remains modest compared to global competitors. Its hybrid approach—combining software, consulting, and manufacturing support—creates a diversified but tightly integrated offering that appeals to SMEs and specialized industries.

Revenue Profitability And Efficiency

Visiativ reported revenue of €277.5 million for FY 2023, with net income of €10 million, reflecting a net margin of approximately 3.6%. Operating cash flow stood at €13.3 million, though capital expenditures of €12.9 million offset much of this liquidity. The company’s profitability metrics suggest moderate efficiency, with diluted EPS of €2.18 indicating stable but not exceptional earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its diversified service lines, but its capital efficiency appears constrained, as evidenced by minimal free cash flow after accounting for capex. The €10 million net income on €170 million market cap implies a P/E ratio around 17x, aligning with mid-tier tech consultancies but lagging high-growth software peers.

Balance Sheet And Financial Health

Visiativ holds €50.9 million in cash against €114 million total debt, resulting in a net debt position of €63.1 million. This leverage ratio warrants monitoring, though the company’s stable cash flow generation provides some cushion. The balance sheet reflects a typical growth-oriented IT services firm, balancing reinvestment needs with financial flexibility.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the dividend of €1.1 per share signals a commitment to shareholder returns despite modest earnings. The payout ratio of ~50% suggests a balanced approach, though reinvestment capacity may be limited if debt servicing pressures escalate.

Valuation And Market Expectations

At a €170 million market cap, Visiativ trades at ~0.6x revenue and 17x earnings, pricing in expectations of steady but unspectacular growth. Its beta of 1.226 indicates higher volatility than the broader market, likely reflecting its small-cap status and sector exposure.

Strategic Advantages And Outlook

Visiativ’s integration of software, consulting, and manufacturing support provides cross-selling opportunities, but its regional focus and niche offerings may limit scalability. The outlook hinges on demand for digital transformation in its core markets, with debt management and margin expansion key to unlocking value.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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