investorscraft@gmail.com

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

Previous Close33.40
Intrinsic Value
Upside potential
Previous Close
33.40

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 decentralized energy solutions across France and Europe. The company focuses on supplying gas, green electricity, and heat, leveraging its installed capacity of 7.5 megawatts. Its unique positioning as a carbon-negative entity differentiates it from traditional energy producers, aligning with Europe's transition toward sustainable energy. The firm capitalizes on localized energy production, reducing transmission losses and enhancing efficiency. La Française de l'Energie targets niche markets where decentralized energy is economically viable, such as rural or industrial zones with high energy demand. Its model integrates environmental benefits with energy supply, appealing to regulators and eco-conscious consumers. The company's strategic focus on green energy positions it favorably in a sector increasingly driven by decarbonization policies and renewable energy incentives.

Revenue Profitability And Efficiency

In FY 2021, La Française de l'Energie reported revenue of €10.2 million, with net income of €0.3 million, reflecting modest profitability. The diluted EPS stood at €0.0539, indicating limited earnings per share. Operating cash flow was positive at €5.3 million, suggesting operational efficiency, though capital expenditures of €10.7 million highlight significant reinvestment needs. The company's ability to generate cash from operations supports its growth initiatives despite high capex.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with net income representing a small fraction of revenue. However, its operating cash flow demonstrates underlying operational strength. Capital efficiency is challenged by substantial investments in infrastructure, as seen in the high capex relative to operating cash flow. This suggests a focus on long-term asset development rather than short-term profitability.

Balance Sheet And Financial Health

La Française de l'Energie holds €7.0 million in cash and equivalents, providing liquidity, but total debt of €27.1 million indicates leverage. The balance sheet reflects a growth-oriented strategy with significant debt financing. While the cash position offers some cushion, the high debt level warrants monitoring, especially given the capital-intensive nature of the energy sector.

Growth Trends And Dividend Policy

The company's growth is driven by investments in decentralized energy infrastructure, as evidenced by its high capex. No dividends were paid in FY 2021, aligning with its reinvestment strategy. Future growth will likely depend on scaling its carbon-negative energy solutions and securing regulatory support for green energy initiatives.

Valuation And Market Expectations

With no disclosed market cap, valuation metrics are limited. The company's beta of 1.04 suggests market-aligned volatility. Investors likely focus on its carbon-negative model and growth potential in Europe's evolving energy landscape, rather than current earnings.

Strategic Advantages And Outlook

La Française de l'Energie's carbon-negative model and decentralized approach provide strategic advantages in a decarbonizing Europe. Its outlook hinges on regulatory tailwinds and execution of its growth strategy. Challenges include managing debt and achieving scale, but its niche positioning offers long-term potential if sustainable energy adoption accelerates.

Sources

Company description, financial data from disclosed FY 2021 figures

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