investorscraft@gmail.com

Intrinsic ValueAvenir Telecom S.A. (AVT.PA)

Previous Close0.09
Intrinsic Value
Upside potential
Previous Close
0.09

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Avenir Telecom S.A. operates in the competitive communication equipment sector, specializing in the retail and distribution of mobile devices, smartphones, and related accessories. The company leverages its proprietary brands, including Energizer and Oxo, to offer a diversified product portfolio that includes chargers, cables, protective cases, memory solutions, and multiport hubs. With a presence in 55 countries, Avenir Telecom targets both consumer and B2B markets, positioning itself as a mid-tier player in the global mobile accessories industry. The company’s revenue model relies on wholesale distribution and direct retail sales, supported by strategic partnerships and brand licensing agreements. Despite its broad geographic footprint, Avenir Telecom faces intense competition from larger electronics manufacturers and low-cost producers, which pressures its margins and market share. The company’s focus on branded accessories provides some differentiation, but its ability to scale profitably remains constrained by operational inefficiencies and fluctuating demand in the highly cyclical tech sector.

Revenue Profitability And Efficiency

Avenir Telecom reported revenue of €14.1 million for FY 2024, reflecting its niche market presence. However, the company’s profitability remains challenged, with a net loss of €7.0 million and negative diluted EPS of €0.10. Operating cash flow was deeply negative at €6.9 million, exacerbated by weak working capital management. Capital expenditures were minimal (€2,000), indicating limited reinvestment in growth or operational improvements.

Earnings Power And Capital Efficiency

The company’s earnings power is currently weak, as evidenced by its sustained losses and negative operating cash flow. Capital efficiency is suboptimal, with no meaningful reinvestment to drive future growth. The lack of profitability suggests structural challenges in its cost structure or pricing power, likely due to competitive pressures in the low-margin mobile accessories market.

Balance Sheet And Financial Health

Avenir Telecom’s balance sheet shows €20.2 million in cash and equivalents, providing some liquidity cushion against its €2.1 million in total debt. However, the company’s negative cash flow and persistent losses raise concerns about long-term solvency. The absence of dividend payments aligns with its need to preserve capital amid ongoing financial strain.

Growth Trends And Dividend Policy

Growth trends appear stagnant, with no clear recovery in revenue or profitability. The company has not paid dividends, reflecting its focus on survival rather than shareholder returns. Without a turnaround strategy or significant market expansion, near-term growth prospects remain limited.

Valuation And Market Expectations

With a market cap of €2.6 million, Avenir Telecom trades at a steep discount to its revenue, signaling low investor confidence. The negative beta (-0.094) suggests atypical volatility relative to the market, possibly due to its distressed financial state. Market expectations are muted, with little optimism for a near-term rebound.

Strategic Advantages And Outlook

Avenir Telecom’s primary advantage lies in its Energizer and Oxo brand partnerships, which provide some product differentiation. However, the outlook remains cautious due to persistent losses, weak cash flow, and competitive headwinds. Without operational restructuring or a strategic pivot, the company’s ability to regain traction in the crowded mobile accessories market appears uncertain.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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