investorscraft@gmail.com

Intrinsic ValueGuillemot Corporation S.A. (GUI.PA)

Previous Close4.74
Intrinsic Value
Upside potential
Previous Close
4.74

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

Guillemot Corporation S.A. operates in the competitive computer hardware sector, specializing in interactive entertainment hardware and accessories. The company generates revenue through its well-differentiated brands: Hercules for digital hardware, Thrustmaster for gaming peripherals, and DJUCED for DJ solutions. Its products cater to gaming enthusiasts, professional DJs, and tech-savvy consumers, positioning Guillemot as a niche player in a market dominated by larger multinationals. The company’s geographic reach spans key markets in Europe, North America, and Asia, allowing it to tap into diverse consumer preferences. While it lacks the scale of industry giants, Guillemot’s focus on innovation and brand loyalty helps it maintain a stable foothold. The gaming accessories segment, in particular, benefits from the growing global gaming industry, though competition remains intense. DJUCED’s integration with connected devices aligns with trends in digital music production, offering additional growth potential. Overall, Guillemot’s multi-brand strategy and targeted product lines provide resilience against broader market volatility.

Revenue Profitability And Efficiency

Guillemot reported revenue of €125.1 million in its latest fiscal year, with net income of €1.2 million, reflecting modest profitability. Operating cash flow stood at €18.1 million, indicating healthy liquidity generation, while capital expenditures of €6.5 million suggest ongoing investments in product development and infrastructure. The company’s ability to convert sales into cash underscores operational efficiency, though margins remain thin in a competitive landscape.

Earnings Power And Capital Efficiency

Diluted EPS of €0.08 highlights limited but positive earnings power. The company’s capital efficiency is supported by a manageable debt level of €6.9 million and a cash reserve of €30.6 million, providing flexibility for strategic initiatives. However, the absence of dividends suggests reinvestment priorities over shareholder payouts, aligning with growth-focused capital allocation.

Balance Sheet And Financial Health

Guillemot’s balance sheet reflects stability, with cash and equivalents covering total debt by a significant margin. The low debt-to-equity ratio and ample liquidity position the company to weather economic downturns. This conservative financial structure reduces leverage risk, though it may limit aggressive expansion opportunities without external financing.

Growth Trends And Dividend Policy

Revenue trends are likely tied to cyclical demand in gaming and entertainment hardware. The company has not issued dividends, opting instead to reinvest earnings into R&D and market expansion. Growth prospects hinge on innovation in gaming peripherals and DJ solutions, sectors with steady but competitive demand drivers.

Valuation And Market Expectations

With a market cap of €66.2 million and a beta of 0.46, Guillemot is viewed as a low-volatility, small-cap stock. The valuation reflects its niche positioning and moderate growth expectations. Investors likely prioritize stability over high returns, given the company’s steady but unspectacular financial performance.

Strategic Advantages And Outlook

Guillemot’s strategic advantages lie in its specialized brands and loyal customer base. The outlook depends on its ability to innovate within gaming and DJ hardware segments while maintaining cost discipline. Macroeconomic pressures and competition pose risks, but the company’s solid balance sheet and focused product lines provide a foundation for sustained, if gradual, growth.

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