investorscraft@gmail.com

Intrinsic ValueEduniversal S.A. (MLEDU.PA)

Previous Close0.20
Intrinsic Value
Upside potential
Previous Close
0.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Eduniversal SA operates in the education and training services sector, specializing in university and professional orientation consulting. The company assists candidates in optimizing their application processes through tailored support and training services, positioning itself as a niche player in the French education consultancy market. Founded in 1994 and headquartered in Paris, Eduniversal leverages its long-standing expertise to serve students and professionals seeking career advancement. Its revenue model is primarily fee-based, driven by consulting engagements and training programs. While the company operates in a competitive and fragmented industry, its focus on high-touch, personalized services differentiates it from larger, more generalized education providers. The absence of a dividend policy suggests a reinvestment strategy aimed at sustaining organic growth and market relevance.

Revenue Profitability And Efficiency

Eduniversal reported revenue of €4.58 million for FY 2023, with net income of €686,940, reflecting a healthy net margin of approximately 15%. The company generated €464,640 in operating cash flow, indicating efficient conversion of earnings into cash. Notably, capital expenditures were negligible, suggesting a lean operational structure with minimal reinvestment needs for physical assets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.0442 underscores its ability to generate earnings despite its small scale. With no significant capital expenditures, Eduniversal demonstrates capital efficiency, though its total debt of €2.48 million raises questions about leverage. The absence of dividend payouts implies retained earnings are being allocated to growth or debt management.

Balance Sheet And Financial Health

Eduniversal’s balance sheet shows €57,773 in cash and equivalents against €2.48 million in total debt, indicating a leveraged position. The modest cash reserves may constrain liquidity, but the company’s positive operating cash flow provides some buffer. Investors should monitor debt servicing capabilities, especially in a sector sensitive to economic cycles.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s profitability suggests stable demand for its services. Eduniversal does not pay dividends, likely prioritizing debt reduction or reinvestment in service expansion. The lack of a dividend policy aligns with its small-cap status and focus on sustaining operational flexibility.

Valuation And Market Expectations

With a market capitalization of €3.11 million, Eduniversal trades at a low multiple relative to its earnings, reflecting its niche market position and limited scale. The negative beta of -0.091 suggests low correlation with broader market movements, potentially appealing to investors seeking uncorrelated returns. However, its high debt load may temper valuation optimism.

Strategic Advantages And Outlook

Eduniversal’s deep expertise in education consulting provides a competitive edge, but its small size and leverage pose risks. The company’s outlook hinges on its ability to maintain profitability while managing debt. Expansion into digital training or partnerships could enhance growth, but execution risks remain. Neutral sentiment prevails given the balance of niche strengths and financial constraints.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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