investorscraft@gmail.com

Intrinsic ValueEcolutions GmbH&Co KGaA (MLECO.PA)

Previous Close1.25
Intrinsic Value
Upside potential
Previous Close
1.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2013 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ecolutions GmbH & Co. KGaA operates in the renewable utilities sector, specializing in the development and financing of solar parks and carbon emission reduction projects. The company focuses on generating value through the trading of carbon offset certificates, targeting investments in regions with high regulatory support for sustainability, including Italy, Germany, France, and India. Its niche positioning allows it to capitalize on growing global demand for clean energy solutions and carbon neutrality initiatives. Ecolutions differentiates itself by combining project development with financial expertise in carbon markets, though its small scale limits direct competition with larger renewable energy players. The firm’s focus on solar energy and carbon credits aligns with EU sustainability goals, but its geographic concentration may expose it to regional policy shifts. As a minor player in a capital-intensive industry, Ecolutions relies on strategic partnerships and specialized knowledge to maintain relevance.

Revenue Profitability And Efficiency

In FY 2021, Ecolutions reported modest revenue of €175,800 but recorded a net loss of €3,527, reflecting challenges in scaling operations. Negative operating cash flow of €757,974 suggests significant upfront investments, while minimal capital expenditures (€316) indicate a lean asset-light model. The absence of debt signals conservative financing, but persistent losses raise questions about long-term viability without revenue diversification.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0 and lack of dividend payouts underscore its early-stage focus on growth over profitability. With no debt and €533,265 in cash, Ecolutions maintains flexibility for project funding, but its negative operating cash flow highlights inefficiencies in converting investments into near-term earnings. The capital-light approach may support future margins if project pipelines mature.

Balance Sheet And Financial Health

Ecolutions’ balance sheet remains unleveraged, with zero debt and a cash reserve of €533,265 providing a buffer for operational needs. However, the €757,974 operating cash outflow and minimal capex suggest reliance on existing liquidity rather than external financing. The absence of significant liabilities reduces risk but may limit growth acceleration without equity raises.

Growth Trends And Dividend Policy

The company’s €35.5M market cap reflects investor interest in renewable energy niches, though stagnant revenue and losses indicate unproven scalability. Ecolutions retains all earnings for reinvestment, with no dividends paid. Growth hinges on expanding its carbon credit portfolio and solar projects, but the lack of historical profitability trends complicates trajectory assessment.

Valuation And Market Expectations

Trading on Euronext Paris, Ecolutions’ valuation likely incorporates speculative premiums for its carbon market exposure, given negligible earnings. The zero beta suggests low correlation to broader markets, possibly due to illiquidity or unique business drivers. Investors appear to price in future regulatory tailwinds rather than current financial performance.

Strategic Advantages And Outlook

Ecolutions’ expertise in carbon credit monetization and targeted solar investments provides differentiation in a crowded utilities sector. However, its small scale and cash burn necessitate rapid project execution to justify valuation. EU decarbonization policies could drive demand, but execution risks and reliance on niche markets temper near-term optimism.

Sources

Company description, financials provided by user

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2014201520162017201820192020202120222023202420252026202720282029203020312032203320342035203620372038

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