investorscraft@gmail.com

Intrinsic ValueS.T. Dupont S.A. (DPT.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

S.T. Dupont S.A. operates in the luxury goods sector, specializing in high-end accessories such as lighters, writing instruments, leather goods, and cigar accessories. The company’s revenue model is anchored in craftsmanship, exclusivity, and brand heritage, targeting affluent consumers seeking premium, artisanal products. Its offerings include limited-edition collections and partnerships, reinforcing its positioning as a niche luxury player. While the brand maintains a strong legacy, it competes in a crowded market dominated by larger conglomerates, requiring continuous innovation and differentiation to sustain relevance. The company’s international presence, particularly in Asia, provides growth opportunities but also exposes it to regional economic fluctuations. S.T. Dupont’s focus on timeless elegance and bespoke designs helps it carve a distinct identity, though its smaller scale limits economies of scale compared to global luxury giants.

Revenue Profitability And Efficiency

In FY 2024, S.T. Dupont reported revenue of €53.3 million, reflecting its niche market focus. However, the company posted a net loss of €2.1 million, with diluted EPS of -€0.0022, indicating profitability challenges. Operating cash flow was positive at €540,000, but capital expenditures of €2.7 million suggest ongoing investments, possibly in product development or operational upgrades. The modest cash flow highlights inefficiencies in converting revenue to profit.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore weak earnings power, likely due to high production costs or pricing pressures in the luxury segment. Capital efficiency appears strained, with significant expenditures relative to operating cash flow. The lack of dividend payments aligns with its current financial performance, prioritizing liquidity over shareholder returns.

Balance Sheet And Financial Health

S.T. Dupont’s balance sheet shows €9.8 million in cash against €10.8 million in total debt, indicating limited liquidity buffers. The near-parity between cash and debt raises concerns about financial flexibility, though the absence of excessive leverage provides some stability. The company’s ability to service debt hinges on improving operational profitability.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the net loss suggests stagnant or declining growth. The company does not pay dividends, reinvesting minimal cash flow into operations. Future growth may depend on expanding its product lines or penetrating emerging markets, though execution risks remain high given competitive pressures.

Valuation And Market Expectations

With a market cap of €97.2 million and a beta of 0.245, S.T. Dupont is viewed as a low-volatility but high-risk investment due to its unprofitability. The valuation likely reflects its brand equity rather than near-term earnings potential, with investors betting on a turnaround or strategic acquisition.

Strategic Advantages And Outlook

S.T. Dupont’s strengths lie in its heritage and craftsmanship, but its small scale and financial struggles limit competitiveness. The outlook remains cautious, dependent on operational improvements or external support from its parent company. Success hinges on leveraging its niche appeal while addressing cost inefficiencies.

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