investorscraft@gmail.com

Intrinsic ValueCnova N.V. (CNV.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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cnova N.V. is a leading e-commerce player in France and Western Europe, operating primarily through its flagship platform, cdiscount.com. The company offers a diverse product range, including home appliances, consumer electronics, and leisure goods, complemented by ancillary services such as travel bookings, ticketing, and energy solutions. Its subsidiary, Octopia, provides turnkey marketplace solutions, while C-Logistics and C Chez Vous enhance its logistics capabilities, positioning Cnova as an integrated digital retail ecosystem. Cnova operates in the highly competitive specialty retail sector, where it competes with global giants like Amazon and local players. Its market position is bolstered by its parent company, Casino, Guichard-Perrachon S.A., which provides strategic support. However, the company faces challenges from margin pressures and the capital-intensive nature of e-commerce. Cnova’s multi-service approach, including advertising and mobile plans, diversifies revenue streams but requires continuous innovation to maintain relevance in a rapidly evolving digital marketplace.

Revenue Profitability And Efficiency

Cnova reported revenue of €1.04 billion for the period, reflecting its scale in the e-commerce sector. However, the company posted a net loss of €94.2 million, underscoring profitability challenges amid high operating costs and competitive pricing pressures. Operating cash flow stood at €25.6 million, but capital expenditures of €56.5 million highlight ongoing investments in logistics and technology to sustain growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.27 indicates weak earnings power, driven by operational inefficiencies and competitive dynamics. Despite negative net income, Cnova’s diversified revenue streams, including advertising and logistics services, provide some resilience. Capital efficiency remains a concern, with significant expenditures required to maintain its marketplace and logistics infrastructure.

Balance Sheet And Financial Health

Cnova’s balance sheet shows €14.8 million in cash and equivalents against total debt of €794.8 million, signaling high leverage and liquidity risks. The debt-heavy structure may constrain financial flexibility, particularly in a high-interest-rate environment. The absence of dividends aligns with its focus on reinvesting cash flows into operations and debt servicing.

Growth Trends And Dividend Policy

Growth is likely tied to expanding its marketplace services and logistics capabilities, though profitability remains elusive. The company does not pay dividends, prioritizing operational reinvestment. Market trends favoring e-commerce could benefit Cnova, but execution risks and margin pressures persist.

Valuation And Market Expectations

With a market cap of €32.2 million, Cnova trades at a low valuation multiple, reflecting investor skepticism about its turnaround prospects. The beta of 1.025 suggests market-aligned volatility, with expectations hinging on cost management and revenue diversification efforts.

Strategic Advantages And Outlook

Cnova’s integration with Casino provides strategic advantages in sourcing and logistics, but standalone profitability is uncertain. The outlook depends on its ability to scale high-margin services like advertising and Octopia while managing debt. Competitive intensity and macroeconomic headwinds remain key risks.

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