investorscraft@gmail.com

Intrinsic ValueForsee Power S.A. (FORSE.PA)

Previous Close0.25
Intrinsic Value
Upside potential
Previous Close
0.25

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

Forsee Power SA operates in the industrials sector, specializing in lithium-ion battery systems for mobility applications across Europe, Asia, and North America. The company designs and manufactures high-energy, portable, and smart battery solutions tailored for autonomous vehicles, urban transport, buses, trucks, marine vessels, and industrial machinery. Its product portfolio includes the ZEN, FLEX, and PULSE series, alongside customized solutions, positioning it as a key player in the electrification of transport. Forsee Power differentiates itself through integrated services such as installation, maintenance, and financing options like battery rental and second-life solutions, enhancing customer stickiness. The company serves a growing market driven by the global shift toward sustainable mobility, competing with established energy storage providers while leveraging its niche expertise in transport-specific battery systems. Its focus on innovation and after-sales support strengthens its market position in a rapidly evolving industry.

Revenue Profitability And Efficiency

Forsee Power reported revenue of €151.8 million for the period, reflecting its growing footprint in the battery systems market. However, the company posted a net loss of €12.1 million, indicating ongoing investments in scaling operations. Operating cash flow was positive at €7.4 million, but capital expenditures of €20.5 million highlight significant reinvestment needs to support growth and technological advancements.

Earnings Power And Capital Efficiency

The company's diluted EPS of -€0.17 underscores current profitability challenges amid expansion efforts. While revenue generation is robust, high operational and R&D costs impact bottom-line performance. Capital efficiency remains a focus as Forsee Power balances growth investments with the need to improve margins in a competitive landscape.

Balance Sheet And Financial Health

Forsee Power's financial health is marked by €5.4 million in cash and equivalents against total debt of €63.3 million, reflecting leverage risks. The negative net income and substantial capex suggest reliance on external financing to sustain operations. Liquidity management will be critical as the company navigates its growth phase in capital-intensive markets.

Growth Trends And Dividend Policy

The company is positioned in a high-growth sector, benefiting from global electrification trends. However, it retains a conservative dividend policy, with no dividends paid, prioritizing reinvestment. Revenue growth potential is strong, but profitability must align with scaling efforts to ensure sustainable expansion.

Valuation And Market Expectations

With a market cap of €35 million and a beta of 1.475, Forsee Power is viewed as a high-risk, high-reward play in the energy storage space. Investors likely anticipate long-term gains from the electrification megatrend, though near-term volatility and losses temper expectations.

Strategic Advantages And Outlook

Forsee Power's strategic edge lies in its specialized battery solutions for transport, a sector with stringent performance demands. The company’s focus on innovation and lifecycle services provides a competitive moat. The outlook hinges on execution in scaling production and achieving profitability, supported by tailwinds from regulatory shifts toward green mobility.

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