investorscraft@gmail.com

Intrinsic ValueCMG Cleantech S.A. (MLCMG.PA)

Previous Close0.26
Intrinsic Value
Upside potential
Previous Close
0.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CMG Cleantech S.A. operates in the renewable utilities sector, focusing on granite extraction in Uruguay. The company specializes in gray and violet blue granite, catering to diverse applications such as tombstones, paving, facades, furniture, and public roads. Despite its niche market, CMG Cleantech faces challenges in scaling operations due to limited revenue streams and high operational costs inherent in the mining industry. The company’s market position remains constrained by its small scale and lack of diversification beyond granite extraction, limiting its competitive edge in the broader utilities sector. CMG Cleantech’s reliance on a single commodity exposes it to price volatility and demand fluctuations, further complicating its growth trajectory. The company’s rebranding from Compagnie Mercosur Grecemar S.A. in 2015 reflects its strategic pivot toward cleantech, though its current operations do not yet align with broader renewable energy trends.

Revenue Profitability And Efficiency

CMG Cleantech reported no revenue for FY 2023, alongside a net loss of €182,189. The absence of revenue underscores operational inefficiencies and potential challenges in commercializing its granite products. With no operating cash flow or capital expenditures recorded, the company’s financial performance reflects stagnation, raising concerns about its ability to sustain operations without significant restructuring or external funding.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at zero, indicating no earnings power for shareholders. With minimal cash reserves (€5,727) and high total debt (€895,187), CMG Cleantech’s capital efficiency is severely impaired. The lack of profitability and high leverage suggest limited capacity to reinvest in operations or pursue growth opportunities without additional financing.

Balance Sheet And Financial Health

CMG Cleantech’s balance sheet reveals significant financial strain, with cash and equivalents covering only a fraction of its €895,187 total debt. The company’s negative equity position, inferred from its net loss and lack of revenue, highlights solvency risks. Without meaningful assets or cash flow, its ability to meet obligations or secure new funding remains uncertain.

Growth Trends And Dividend Policy

The company exhibits no growth trends, with zero revenue and persistent losses. CMG Cleantech does not pay dividends, reflecting its precarious financial state and focus on survival rather than shareholder returns. Without a clear path to profitability, future growth prospects appear dim unless operational or strategic changes are implemented.

Valuation And Market Expectations

With a market cap of €27.6 million and a beta of 0.66, CMG Cleantech is perceived as a low-volatility but high-risk investment due to its unproven business model. The absence of revenue and earnings suggests the market may be valuing the company based on speculative potential rather than fundamentals, though investor confidence appears limited.

Strategic Advantages And Outlook

CMG Cleantech’s primary advantage lies in its niche granite offerings, though this has not translated into financial success. The outlook remains bleak unless the company diversifies its revenue streams or secures strategic partnerships. Its alignment with cleantech is nominal, and without tangible progress in renewable utilities, its long-term viability is questionable.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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