investorscraft@gmail.com

Intrinsic ValueOsmosun S.A. (ALWTR.PA)

Previous Close0.55
Intrinsic Value
Upside potential
Previous Close
0.55

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

Osmosun S.A. operates in the industrial pollution and treatment controls sector, specializing in solar-powered water desalination and treatment solutions. The company’s core revenue model revolves around providing modular, renewable energy-driven systems such as OSMOSUN, OSMO-WATT, and OSMOSUN NOMAD, catering to remote communities, municipalities, agriculture, and industrial clients. These solutions address critical water scarcity challenges, particularly in off-grid or underserved regions, positioning Osmosun as a niche player in sustainable water infrastructure. The company differentiates itself through its patented reverse osmosis technology, which integrates photovoltaic energy to minimize operational costs and environmental impact. Serving diverse markets—from humanitarian relief to mining—Osmosun leverages its expertise in decentralized water treatment to capitalize on growing demand for resilient, eco-friendly utilities. Despite its innovative approach, the firm operates in a competitive landscape dominated by larger industrial water treatment providers, requiring strategic partnerships and scalable deployments to expand its market share.

Revenue Profitability And Efficiency

Osmosun reported revenue of €3.0 million in FY 2023, reflecting its early-stage commercial traction in renewable-powered desalination. However, net losses deepened to €-3.1 million, with an EPS of €-0.55, underscoring high R&D and deployment costs relative to scale. Operating cash flow remained negative at €-2.1 million, though capital expenditures were modest (€-0.4 million), suggesting disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flows highlight its pre-profitability phase, with capital efficiency constrained by upfront technology and deployment costs. Diluted EPS erosion signals the need for higher revenue scalability or operational leverage to achieve breakeven. Absent near-term profitability, Osmosun’s earnings power hinges on securing larger contracts or strategic funding to accelerate commercialization.

Balance Sheet And Financial Health

Osmosun’s balance sheet shows €1.1 million in cash against €2.4 million in total debt, indicating liquidity pressures. The limited cash runway and elevated debt load relative to its market cap (€5.4 million) suggest reliance on external financing to sustain operations. Financial health remains precarious, typical of early-stage cleantech firms prioritizing growth over near-term stability.

Growth Trends And Dividend Policy

Growth is driven by global demand for decentralized, sustainable water solutions, though FY 2023 performance reflects nascent adoption. No dividends are paid, as the company reinvests all resources into R&D and market expansion. Future trends depend on scaling deployments in target sectors like mining and emergency relief, where solar desalination’s value proposition is strongest.

Valuation And Market Expectations

With a €5.4 million market cap and high beta (4.18), Osmosun is priced as a speculative cleantech play. Investors likely discount its unproven scalability but assign optionality value to its proprietary solar-desalination technology and addressable niche markets. Valuation multiples are inapplicable given negative earnings, placing emphasis on pipeline execution.

Strategic Advantages And Outlook

Osmosun’s strategic edge lies in its patented, off-grid capable systems, aligning with global sustainability trends. However, the outlook is contingent on securing capital for growth and demonstrating commercial viability. Near-term risks include cash burn and competition, while long-term potential hinges on regulatory tailwinds and partnerships to expand its technology footprint.

Sources

Company filings, Euronext Paris disclosures

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