investorscraft@gmail.com

Intrinsic ValueWinfarm S.A. (ALWF.PA)

Previous Close4.81
Intrinsic Value
Upside potential
Previous Close
4.81

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

WINFARM SA operates in the agricultural machinery sector, specializing in consulting and distance selling services for breeders and agricultural professionals globally. The company provides equipment and tailored solutions to enhance farm productivity, leveraging its expertise in the agricultural value chain. Headquartered in Loudéac, France, WINFARM serves a niche market with a focus on efficiency and innovation, positioning itself as a trusted partner for modern farming needs. Its revenue model hinges on direct sales and advisory services, catering to both small-scale and large-scale agricultural operations. Despite competitive pressures from larger industrial players, WINFARM maintains relevance through specialized knowledge and a customer-centric approach. The company’s market position is bolstered by its adaptability to evolving agricultural technologies and sustainability trends, though its scale limits broader market penetration.

Revenue Profitability And Efficiency

WINFARM reported revenue of €138.0 million for the period, reflecting its active engagement in the agricultural machinery market. However, net income stood at a loss of €3.8 million, with diluted EPS at -€1.88, indicating profitability challenges. Operating cash flow was positive at €1.96 million, but capital expenditures of €4.21 million suggest ongoing investments, potentially straining short-term liquidity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight earnings pressure, likely due to competitive margins or operational inefficiencies. Operating cash flow, though positive, is overshadowed by significant capital expenditures, indicating a need for improved capital allocation. The balance between growth investments and profitability remains a critical area for management to address.

Balance Sheet And Financial Health

WINFARM’s financial health is mixed, with €2.86 million in cash and equivalents against total debt of €35.5 million, signaling leverage concerns. The negative net income further strains its ability to service debt, though the modest operating cash flow provides some liquidity buffer. The company’s ability to manage its debt load will be pivotal for stability.

Growth Trends And Dividend Policy

Growth trends are unclear given the lack of explicit guidance, but the capital expenditures suggest a focus on expansion or modernization. The company does not pay dividends, reinvesting available cash into operations. Future growth will depend on improving profitability and leveraging its niche market position.

Valuation And Market Expectations

With a market cap of €7.19 million, WINFARM is a small-cap player, trading at a low valuation reflective of its financial struggles. The beta of 0.946 indicates moderate market correlation, but investor sentiment is likely cautious due to profitability challenges and high debt levels.

Strategic Advantages And Outlook

WINFARM’s strategic advantage lies in its specialized agricultural consulting and equipment sales, though profitability remains a hurdle. The outlook hinges on operational improvements and debt management. Success will depend on aligning its niche expertise with cost-efficient scaling and technological adoption in the evolving agricultural sector.

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