investorscraft@gmail.com

Intrinsic ValueInnovative-RFK S.p.A. (MLIRF.PA)

Previous Close1.68
Intrinsic Value
Upside potential
Previous Close
1.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Innovative-RFK S.p.A. is a specialized private equity and venture capital firm focused on high-growth opportunities in Italy’s mid-market segment. The firm targets investments in biomedical systems, microcredit for SMEs, information technology, and high-tech sectors, deploying capital up to €3 million per transaction. Its strategy emphasizes rapid exits, typically within 18-24 months, often via IPOs, reflecting an opportunistic approach to value creation. Operating in a competitive European private equity landscape, the firm differentiates itself through sector-specific expertise and a hands-on investment philosophy, though its niche focus may limit diversification. With a strong regional presence in Milan, it leverages local market insights but faces scalability challenges compared to larger, pan-European peers.

Revenue Profitability And Efficiency

In FY 2023, the firm reported modest revenue of €130,823 but sustained a net loss of €841,237, reflecting operational challenges or strategic investments in portfolio companies. Negative operating cash flow (€456,799) and absent capital expenditures suggest liquidity constraints or reinvestment of proceeds into existing holdings. The diluted EPS of -€0.0646 underscores weak earnings power relative to its share base.

Earnings Power And Capital Efficiency

The firm’s negative net income and operating cash flow indicate limited near-term earnings generation, likely due to its early-stage investment focus. With no dividend payouts and a reliance on personal capital for deployments, capital efficiency appears strained, though this may align with its long-term exit-driven strategy.

Balance Sheet And Financial Health

Innovative-RFK holds €663,842 in cash against €1.82 million in total debt, signaling moderate liquidity pressure. The absence of capex and negative cash flows may necessitate further capital raises or portfolio monetization to sustain operations. The debt-to-equity ratio is unclear without full balance sheet data, but the current structure suggests leveraged growth ambitions.

Growth Trends And Dividend Policy

The firm’s growth is tied to its ability to execute timely exits, though FY 2023’s financials show no dividend distributions, consistent with its reinvestment-focused model. Market cap of €14.4 million implies modest investor confidence, possibly due to its niche focus and recent losses.

Valuation And Market Expectations

Trading at a negative earnings multiple (given net losses), the firm’s valuation likely hinges on future exit successes rather than current profitability. The low beta (-0.33) suggests idiosyncratic risk, possibly reflecting its illiquid private equity holdings.

Strategic Advantages And Outlook

Innovative-RFK’s sector specialization and rapid exit strategy could yield upside if market conditions favor IPOs or M&A in its target industries. However, its small scale and concentrated Italian focus may amplify regional economic risks. Improved portfolio performance and successful exits are critical to reversing negative cash flows and attracting broader investor interest.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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