investorscraft@gmail.com

Intrinsic ValueArverne Group (ARVEN.PA)

Previous Close4.60
Intrinsic Value
Upside potential
Previous Close
4.60

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

Arverne Group operates in the renewable utilities sector, specializing in geothermal energy solutions. The company, based in Pau, France, focuses on harnessing geothermal resources to provide sustainable energy alternatives, positioning itself as a niche player in Europe's transition toward cleaner energy sources. Its core revenue model likely revolves around project development, energy production, and potential partnerships with municipalities or industrial clients seeking decarbonization. The geothermal energy market remains capital-intensive and regionally constrained, but Arverne’s early-mover status in France could offer strategic advantages as policy support for renewables grows. Unlike broader renewable utilities, Arverne’s targeted approach allows it to deepen expertise in geothermal technology, though scalability depends on regulatory tailwinds and infrastructure investment. The company’s 2023 public listing via reverse merger signals ambitions to expand its project pipeline, but its market position remains small relative to diversified peers in wind or solar.

Revenue Profitability And Efficiency

In FY 2023, Arverne reported revenue of €13.3 million, overshadowed by a net loss of €53.8 million, reflecting the high upfront costs typical of geothermal development. Operating cash flow was negative at €15.3 million, with capital expenditures of €15.6 million, underscoring the investment-heavy phase of its business cycle. The diluted EPS of -€2.42 further highlights profitability challenges amid expansion efforts.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flows indicate limited near-term earnings power, with capital efficiency constrained by project development timelines. Geothermal projects often require prolonged gestation periods before generating stable cash flows, suggesting Arverne’s capital allocation will remain focused on scaling operations rather than near-term returns.

Balance Sheet And Financial Health

Arverne maintains a robust cash position of €143.2 million against modest total debt of €9.6 million, providing liquidity to fund its growth pipeline. The balance sheet appears resilient, with no dividend payouts, allowing reinvestment into core operations. However, sustained losses could pressure liquidity if project timelines face delays.

Growth Trends And Dividend Policy

Growth is likely tied to project execution and regulatory support for geothermal energy in Europe. The absence of dividends aligns with the company’s focus on reinvesting cash flows into expansion. Market cap volatility (€86.6 million) and a negative beta (-0.09) suggest idiosyncratic risk exposure, with performance driven by project milestones rather than broader market trends.

Valuation And Market Expectations

The market cap implies modest expectations, factoring in Arverne’s early-stage losses and niche focus. Investors appear to price in long-term potential, though skepticism persists given the sector’s capital intensity and uncertain policy backdrop. The lack of profitability metrics complicates traditional valuation approaches.

Strategic Advantages And Outlook

Arverne’s specialization in geothermal energy offers differentiation in a renewables market dominated by wind and solar. Strategic success hinges on securing scalable projects and policy tailwinds. The outlook remains speculative, with upside contingent on operational execution and broader adoption of geothermal solutions in Europe’s energy mix.

Sources

Company public listing disclosures, FY 2023 financials

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