investorscraft@gmail.com

Intrinsic ValueImAlliance S.A. (MLIML.PA)

Previous Close0.23
Intrinsic Value
Upside potential
Previous Close
0.23

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

ImAlliance SA operates in the publishing sector under the broader Communication Services industry, specializing in the production, management, and distribution of video and image media. The company’s integrated platform spans the entire media chain, from creation to distribution, encompassing photo, video, and sound across both traditional and digital formats. Its services include film and video production, 3D creative services, retouching, and dynamic media displays, positioning it as a versatile player in visual content solutions. ImAlliance leverages a hybrid model combining proprietary production technologies with distribution capabilities, catering to diverse media needs for advertising, retail, and digital platforms. Despite its niche focus, the company faces competition from larger media conglomerates and digital-first content providers, requiring continuous innovation to maintain relevance. Its market position is further challenged by the rapid evolution of digital media consumption trends, necessitating adaptability in service offerings and technological investments.

Revenue Profitability And Efficiency

In FY 2023, ImAlliance reported revenue of €5.7 million, reflecting its operational scale in the media production and distribution space. However, the company posted a net loss of €0.57 million, with diluted EPS at -€0.13, indicating profitability challenges. Operating cash flow stood at €0.17 million, suggesting some liquidity generation despite negative earnings, while capital expenditures were negligible, pointing to limited reinvestment activity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight strained earnings power, likely due to high operating costs or competitive pressures. With no significant capital expenditures, ImAlliance’s capital efficiency appears constrained, relying on existing assets rather than expansion. The modest operating cash flow suggests some ability to fund operations, but sustained losses may necessitate external financing or restructuring.

Balance Sheet And Financial Health

ImAlliance’s balance sheet shows €0.16 million in cash and equivalents against €0.65 million in total debt, indicating a leveraged position with limited liquidity. The absence of dividend payouts aligns with its loss-making status, prioritizing financial stability over shareholder returns. The debt-to-equity dynamics warrant monitoring, especially if profitability does not improve in the near term.

Growth Trends And Dividend Policy

The company’s growth trajectory remains uncertain, with no dividend distributions reflecting its focus on preserving capital. Revenue trends and profitability metrics suggest stagnant or declining performance, requiring strategic shifts to capture growth in digital media or high-margin services. The lack of capex signals a cautious approach, possibly awaiting clearer market opportunities.

Valuation And Market Expectations

With a market cap of €0.73 million and a beta of 1.25, ImAlliance is a small-cap stock with higher volatility relative to the market. The negative earnings and limited growth prospects likely weigh on investor sentiment, though niche expertise in media production could attract interest if operational improvements materialize.

Strategic Advantages And Outlook

ImAlliance’s integrated media platform and technological capabilities provide a foundation for niche differentiation, particularly in customized visual content. However, its outlook hinges on addressing profitability challenges and adapting to digital media trends. Strategic partnerships or diversification into higher-growth segments could enhance resilience, but execution risks remain elevated given current 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