investorscraft@gmail.com

Intrinsic ValueEuroapi S.A. (EAPI.PA)

Previous Close2.12
Intrinsic Value
Upside potential
Previous Close
2.12

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

Euroapi S.A. operates in the pharmaceutical ingredients sector, specializing in the development, manufacturing, and distribution of active pharmaceutical ingredients (APIs) and intermediates for human and veterinary medicines. As a relatively new entrant, having been incorporated in 2021, the company focuses on supplying critical components to drug manufacturers, positioning itself as a key player in the pharmaceutical supply chain. Its operations are centered in Paris, France, serving a global clientele. The company’s revenue model is built on long-term contracts and partnerships with pharmaceutical firms, ensuring stable demand for its high-quality APIs. Euroapi competes in a highly regulated and competitive market, where differentiation is achieved through technological expertise, regulatory compliance, and cost efficiency. The company’s strategic focus on innovation and scalability allows it to cater to both generic and branded drug manufacturers, enhancing its market positioning. Despite being a newer entity, Euroapi aims to leverage its specialized capabilities to carve out a niche in the growing global API market, which is driven by increasing demand for affordable and effective medicines.

Revenue Profitability And Efficiency

Euroapi reported revenue of €919.2 million for the period, reflecting its established presence in the API market. However, the company posted a net loss of €130.6 million, with diluted EPS at -€1.36, indicating challenges in achieving profitability. Operating cash flow stood at €122.9 million, suggesting some operational efficiency, though capital expenditures of €108 million highlight significant ongoing investments in capacity and technology.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore current earnings challenges, likely due to high operational costs and initial setup expenses. Operating cash flow remains positive, indicating some ability to generate cash from core activities. Capital expenditures are substantial, reflecting Euroapi’s focus on expanding its production capabilities and technological infrastructure to support future growth.

Balance Sheet And Financial Health

Euroapi’s balance sheet shows €73 million in cash and equivalents, providing liquidity for near-term obligations. Total debt is €69.1 million, suggesting a manageable leverage position. The company’s financial health appears stable, with sufficient liquidity to cover short-term needs, though profitability improvements will be critical to strengthening its long-term financial position.

Growth Trends And Dividend Policy

Euroapi is in a growth phase, as evidenced by its significant capital expenditures and revenue generation. The company does not currently pay dividends, reinvesting cash flows into expansion and operational scaling. Future growth will depend on its ability to convert investments into profitable revenue streams and capture a larger share of the global API market.

Valuation And Market Expectations

With a market capitalization of approximately €256 million, Euroapi is valued at a fraction of its annual revenue, reflecting investor concerns over profitability. The beta of 0.653 suggests lower volatility compared to the broader market, indicating perceived stability. Market expectations likely hinge on the company’s ability to transition to profitability and scale efficiently.

Strategic Advantages And Outlook

Euroapi’s strategic advantages lie in its specialized focus on APIs and its positioning within the pharmaceutical supply chain. The outlook depends on its ability to achieve profitability, manage costs, and capitalize on growing global demand for pharmaceutical ingredients. Success will require continued investment in innovation and operational efficiency to compete effectively in a crowded market.

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