investorscraft@gmail.com

Intrinsic ValueLa Française de l'Energie S.A. (FDE.PA)

Previous Close34.05
Intrinsic Value
Upside potential
Previous Close
34.05

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

La Française de l'Energie S.A. operates as a carbon-negative energy producer, specializing in the recovery and production of energy with a focus on reducing greenhouse gas emissions in France. The company leverages its expertise in extracting and repurposing CO2, gas, electricity, and heat from its production sites, positioning itself as a sustainable player in the energy sector. With an installed capacity of 7.5 megawatts in Wallonia, the company serves both industrial and residential markets, offering a diversified energy portfolio. Its unique carbon-negative model differentiates it from traditional oil and gas exploration firms, aligning with global decarbonization trends. The company’s strategic focus on localized energy production enhances its resilience against market volatility and regulatory shifts. La Française de l'Energie’s niche positioning in the French energy market allows it to capitalize on regional demand for cleaner energy solutions while maintaining a competitive edge through operational efficiency.

Revenue Profitability And Efficiency

La Française de l'Energie reported revenue of €31.4 million for the fiscal year ending June 2024, with a net income of €9.7 million, reflecting a robust profitability margin. The company’s diluted EPS of €1.75 underscores its earnings strength, supported by efficient operations. Operating cash flow stood at €14.2 million, indicating healthy cash generation, though capital expenditures of €9.3 million highlight ongoing investments in capacity and sustainability initiatives.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 31%, driven by its carbon-negative energy model. Capital efficiency is evident in its ability to generate significant operating cash flow relative to revenue, though high capital expenditures reflect its growth-oriented strategy. The absence of dividends suggests reinvestment into core operations and expansion projects.

Balance Sheet And Financial Health

La Française de l'Energie maintains a strong liquidity position with €47.6 million in cash and equivalents, providing flexibility for future investments. However, total debt of €81.1 million indicates leverage, which may require careful management. The balance sheet reflects a growth-focused approach, with assets likely tied to energy production infrastructure and working capital.

Growth Trends And Dividend Policy

The company’s growth is underpinned by its carbon-negative energy model and regional market focus. With no dividend payments, it prioritizes reinvestment into capacity expansion and sustainability projects. Revenue and profitability trends suggest steady growth, though future performance will depend on regulatory support for clean energy and operational execution.

Valuation And Market Expectations

With a market capitalization of €150.4 million, the company trades at a premium relative to traditional energy peers, reflecting its unique carbon-negative positioning. The beta of 0.611 indicates lower volatility compared to the broader market, suggesting investor confidence in its niche business model. Market expectations likely hinge on scalability and regulatory tailwinds for clean energy.

Strategic Advantages And Outlook

La Française de l'Energie’s strategic advantages lie in its carbon-negative production and localized energy solutions, aligning with global decarbonization goals. The outlook remains positive, supported by increasing demand for sustainable energy and the company’s operational efficiency. Challenges include managing leverage and scaling production to meet growing market needs while maintaining profitability.

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