investorscraft@gmail.com

Intrinsic ValueClaranova SE (CLA.PA)

Previous Close1.26
Intrinsic Value
Upside potential
Previous Close
1.26

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

Claranova SE operates as a diversified technology company with three core segments: PlanetArt, Avanquest, and myDevices. PlanetArt focuses on personalized consumer products, leveraging digital platforms for photo books, wall decorations, and custom gifts, catering to a global e-commerce market. Avanquest provides software solutions, including cybersecurity tools (Adaware), document management (SodaPDF), and photo editing (inPixio), targeting both individual and professional users. myDevices specializes in IoT solutions, offering asset management platforms for businesses seeking connected device integration. The company’s multi-segment approach allows it to balance recurring software revenue with high-margin e-commerce sales, though its market position varies by segment—PlanetArt competes in a crowded personalized goods space, while Avanquest and myDevices face niche but growing demand in software and IoT. Claranova’s international footprint, particularly in Europe and the U.S., provides diversification but also exposes it to regional economic fluctuations and competitive pressures.

Revenue Profitability And Efficiency

Claranova reported €496 million in revenue for FY 2024, though net income remained negative at €-12 million, reflecting ongoing operational challenges. Operating cash flow of €39.7 million suggests some capacity to fund operations, but capital expenditures were minimal at €-1.4 million, indicating limited reinvestment. The diluted EPS of €-0.17 underscores profitability struggles, likely tied to segment-specific inefficiencies or competitive pricing pressures.

Earnings Power And Capital Efficiency

The company’s negative net income and modest operating cash flow highlight constraints in converting revenue to earnings. With a beta of 1.56, Claranova’s stock exhibits higher volatility than the market, likely due to its mixed performance across segments. The lack of significant capex suggests a focus on optimizing existing assets rather than expansion, which may limit future earnings growth without improved capital allocation.

Balance Sheet And Financial Health

Claranova holds €36.8 million in cash against €151.6 million in total debt, raising concerns about liquidity and leverage. The debt-heavy balance sheet could strain financial flexibility, particularly if profitability does not improve. However, the absence of dividends aligns with a strategy to preserve cash for operational needs or debt reduction.

Growth Trends And Dividend Policy

Revenue growth potential appears tied to PlanetArt’s e-commerce scalability and Avanquest’s software subscriptions, but net losses persist. The company does not pay dividends, prioritizing reinvestment or debt management. IoT adoption via myDevices could drive future growth, though the segment’s contribution remains unclear.

Valuation And Market Expectations

With a market cap of €161 million, Claranova trades at a low multiple relative to revenue, reflecting skepticism about its profitability trajectory. Investors likely await clearer signs of segmental synergies or cost discipline before assigning higher valuation premiums.

Strategic Advantages And Outlook

Claranova’s diversified model offers resilience but requires sharper execution to turn revenue into sustainable profits. Key opportunities include scaling high-margin software subscriptions (Avanquest) and IoT solutions (myDevices), while PlanetArt must differentiate in a competitive e-commerce landscape. Near-term challenges include debt management and achieving consistent profitability across segments.

Sources

Company description, financial data from public filings (likely Euronext disclosures), and market cap/beta from financial databases.

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