investorscraft@gmail.com

Intrinsic ValueAtos SE (ATO.PA)

Previous Close55.36
Intrinsic Value
Upside potential
Previous Close
55.36

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

Atos SE is a global leader in digital transformation, offering a comprehensive suite of IT services including cloud computing, cybersecurity, and advanced data analytics. The company serves a diverse clientele across industries such as financial services, healthcare, manufacturing, and public sector, leveraging its expertise in hybrid cloud, AI, and IoT to drive operational efficiency and innovation. Atos operates in a highly competitive IT services market, competing with firms like Accenture and Capgemini, but distinguishes itself through deep vertical integration and specialized solutions tailored to industry-specific challenges. Its market position is reinforced by long-term client relationships and a strong focus on high-growth areas like cybersecurity and edge computing, though it faces pressure from both legacy competitors and agile cloud-native providers. The company’s revenue model relies on a mix of project-based consulting, managed services, and recurring revenue streams from infrastructure and software solutions, balancing short-term engagements with long-term contracts.

Revenue Profitability And Efficiency

Atos reported revenue of €9.58 billion for the period, with net income of €248 million, reflecting modest profitability in a challenging IT services environment. Operating cash flow was negative at €-1.4 billion, exacerbated by significant capital expenditures of €-444 million, indicating heavy investment in infrastructure and digital capabilities. The company’s diluted EPS of €0.0311 underscores its current earnings challenges amid restructuring efforts.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by operational inefficiencies and restructuring costs, as evidenced by its negative operating cash flow. Capital expenditures remain elevated, suggesting ongoing investments in cloud and cybersecurity capabilities, though these may yield long-term returns. The balance between growth spending and profitability will be critical to improving capital efficiency in coming years.

Balance Sheet And Financial Health

Atos maintains a solid liquidity position with €1.74 billion in cash and equivalents, though total debt of €2.81 billion raises leverage concerns. The negative operating cash flow and high capex could strain liquidity if not offset by improved profitability or asset sales. The absence of dividends aligns with its focus on preserving capital for debt management and growth initiatives.

Growth Trends And Dividend Policy

Growth is likely driven by demand for cloud and cybersecurity solutions, though revenue trends remain muted. The company has suspended dividends, prioritizing debt reduction and reinvestment in high-margin digital services. Future growth hinges on successful execution of its turnaround strategy and capturing market share in next-gen IT services.

Valuation And Market Expectations

With a market cap of €721 million and a beta of 1.61, Atos is viewed as a high-risk play amid its restructuring. Investors appear cautious, pricing in uncertainty around its ability to stabilize cash flows and reduce debt. The valuation reflects skepticism about near-term earnings recovery despite its strategic assets in digital transformation.

Strategic Advantages And Outlook

Atos’s strengths lie in its vertical expertise and integrated IT service offerings, but execution risks and competitive pressures persist. The outlook depends on its ability to monetize cloud and cybersecurity investments while streamlining costs. Success in these areas could reposition the company for sustainable growth, though near-term challenges remain significant.

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