investorscraft@gmail.com

Intrinsic ValueGrande Armee Investissement S.A. (MLGAI.PA)

Previous Close145.00
Intrinsic Value
Upside potential
Previous Close
145.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2018 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Grande Armee Investissement SA operates in the specialty business services sector, focusing on practical training, conference services, and consulting for corporate managers across finance, technology, and healthcare. The company serves private and public enterprises in France, Belgium, Luxembourg, Spain, Portugal, and Switzerland, leveraging its expertise to deliver tailored professional development solutions. Its diversified service portfolio, including publishing and event management, positions it as a niche player in the European corporate training market. While not a dominant force, the company benefits from regional specialization and a reputation for high-quality, industry-relevant training programs. Its multi-country presence provides resilience against localized economic downturns, though competition from larger global training providers remains a challenge. The firm’s ability to adapt to evolving skill demands in finance and technology could enhance its long-term relevance.

Revenue Profitability And Efficiency

The company reported modest revenue of €180,000 for FY 2023, overshadowed by a net income of €493,408, suggesting significant non-operational income or cost efficiencies. With no disclosed operating cash flow or capital expenditures, the financial structure appears lean, though further detail is needed to assess operational efficiency. The diluted EPS of €1.78 reflects strong per-share profitability relative to revenue.

Earnings Power And Capital Efficiency

Grande Armee’s earnings power is notable, with net income exceeding revenue, likely due to investment gains or one-time items. Zero debt and €194,889 in cash indicate a conservative capital structure, but the absence of operating cash flow data limits insight into recurring earnings quality. The lack of capital expenditures suggests minimal reinvestment needs.

Balance Sheet And Financial Health

The balance sheet is robust, with €194,889 in cash and no debt, underscoring a low-risk financial profile. However, the negligible revenue base raises questions about sustainable liquidity. Shareholders’ equity appears healthy, supported by retained earnings, but the company’s small scale necessitates cautious interpretation of its financial resilience.

Growth Trends And Dividend Policy

Growth trends are unclear due to limited revenue visibility, though the net income surge hints at potential asset monetization or divestments. The absence of dividends aligns with a focus on preserving capital, but the lack of disclosed reinvestment plans may constrain long-term expansion. The €24.1M market cap implies investor confidence beyond current fundamentals.

Valuation And Market Expectations

The market capitalization of €24.1M significantly exceeds reported revenue, suggesting expectations of future growth or asset value realization. A beta of 0.17 indicates low volatility relative to the market, possibly reflecting the company’s stable cash position and niche focus. Investors may be pricing in intangible assets or strategic potential not captured in financial statements.

Strategic Advantages And Outlook

Grande Armee’s regional expertise and diversified service offerings provide a competitive edge in corporate training. However, scalability challenges and reliance on non-recurring income sources pose risks. The outlook hinges on its ability to monetize its consulting and publishing segments more consistently, while navigating competition from larger training providers. Prudent capital allocation will be critical to sustaining its market position.

Sources

Company description, financial data from ticker profile

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043

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