investorscraft@gmail.com

Intrinsic ValueGraines Voltz S.A. (GRVO.PA)

Previous Close21.00
Intrinsic Value
Upside potential
Previous Close
21.00

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

Graines Voltz S.A. operates in the agricultural inputs sector, specializing in the distribution and production of seeds, vegetable plants, and flower bulbs. The company serves a diverse clientele, including horticulturists, market gardeners, and communities across France, Europe, the Middle East, and Africa. Its vertically integrated model—combining production and distribution—positions it as a niche player in the horticultural supply chain, catering to both professional and institutional buyers. Graines Voltz differentiates itself through localized expertise and a broad product portfolio tailored to regional agricultural needs. While the company faces competition from larger agribusiness firms, its focus on specialized horticultural products provides a defensible market position. However, its international footprint remains limited compared to global peers, constraining scalability. The company’s reliance on seasonal demand and agricultural cycles introduces revenue volatility, though its dual role as producer and distributor mitigates some supply chain risks.

Revenue Profitability And Efficiency

Graines Voltz reported revenue of €134.4 million for the period, reflecting its established presence in the horticultural market. However, net income stood at a loss of €5.8 million, with diluted EPS of -€3.94, indicating profitability challenges. Operating cash flow of €9.3 million suggests some operational resilience, though capital expenditures of €5.7 million highlight ongoing investments in production and distribution capabilities.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore weak earnings power, likely due to margin pressures or elevated costs. Operating cash flow, while positive, may not fully offset profitability concerns. The absence of dividend payments aligns with its current financial strain, prioritizing liquidity over shareholder returns.

Balance Sheet And Financial Health

Graines Voltz holds €8.5 million in cash against total debt of €58.9 million, indicating leveraged financial health. The debt burden may constrain flexibility, though the company’s €26.6 million market capitalization reflects investor caution. The balance sheet suggests a need for improved liquidity management or deleveraging to stabilize operations.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the lack of dividends and recent losses imply limited growth visibility. The company’s focus on horticultural niches may offer long-term opportunities, but near-term challenges persist. Capital expenditures signal ongoing investments, though their impact on future profitability remains uncertain.

Valuation And Market Expectations

With a market cap of €26.6 million and a beta of 0.974, Graines Voltz trades with moderate volatility relative to the market. The negative earnings and high debt load likely weigh on valuation, reflecting skepticism about near-term turnaround prospects. Investors may be pricing in operational risks rather than growth potential.

Strategic Advantages And Outlook

Graines Voltz’s regional expertise and integrated model provide strategic advantages in niche horticultural markets. However, profitability challenges and high leverage pose significant headwinds. The outlook hinges on cost management, debt reduction, and potential expansion into higher-margin segments. Success will depend on executing operational improvements while navigating cyclical demand.

Sources

Company description, financials, and market data sourced from publicly available disclosures and exchange filings.

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