investorscraft@gmail.com

Intrinsic ValueCondor Technologies N.V. (MLMFI.PA)

Previous Close12.00
Intrinsic Value
Upside potential
Previous Close
12.00

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

Condor Technologies NV operates in the dental technology sector, specializing in the development and sale of intraoral scanners and cloud-based diagnostic tools. The company’s flagship product, the Condor intraoral scanner, enables dentists to perform digital impressions, enhancing diagnostic accuracy and restorative workflows. Its cloud-based application, Condor Perspective, facilitates seamless communication between dental professionals and patients, positioning the company as a niche player in digital dentistry solutions. The dental technology market is highly competitive, dominated by established players like Align Technology and Dentsply Sirona. However, Condor Technologies differentiates itself through cost-effective, user-friendly solutions tailored for small and mid-sized dental practices. Its focus on innovation and affordability allows it to carve out a specialized market segment, though scalability remains a challenge due to limited financial resources and brand recognition compared to industry leaders. The company’s strategic emphasis on cloud integration and digital workflow optimization aligns with broader industry trends toward tele-dentistry and AI-driven diagnostics, providing potential growth avenues if execution risks are mitigated.

Revenue Profitability And Efficiency

Condor Technologies reported no revenue for FY 2022, reflecting operational challenges or transitional phases in its business model. The company posted a net loss of €858,412, with diluted EPS at -€0.37, indicating significant unprofitability. Absence of operating cash flow and capital expenditures data suggests limited operational activity or investment during the period, raising questions about near-term sustainability.

Earnings Power And Capital Efficiency

The company’s negative earnings and lack of revenue highlight weak earnings power, exacerbated by its modest cash position of €19,027. With no reported operating cash flow, capital efficiency metrics remain unmeasurable, underscoring reliance on external funding or strategic pivots to stabilize financial performance.

Balance Sheet And Financial Health

Condor Technologies’ balance sheet appears strained, with total debt of €271,017 dwarfing its cash reserves. The negligible cash position and absence of operational cash flow signal liquidity risks, potentially necessitating capital raises or debt restructuring to sustain operations. Shareholders’ equity is likely under pressure given persistent losses.

Growth Trends And Dividend Policy

No revenue growth was recorded in FY 2022, and the company does not pay dividends, prioritizing resource allocation toward product development or market penetration. Future growth hinges on commercializing its scanner and cloud platform, though execution risks are elevated given current financial constraints.

Valuation And Market Expectations

With a market cap of €27.8 million and negative earnings, the stock trades on speculative potential rather than fundamentals. The low beta (0.011) suggests minimal correlation with broader markets, possibly reflecting illiquidity or niche investor interest. Market expectations likely center on turnaround prospects or technological breakthroughs.

Strategic Advantages And Outlook

Condor’s niche focus on affordable digital dentistry tools offers differentiation, but scalability and competition pose risks. The outlook depends on securing funding, expanding product adoption, and leveraging cloud-based innovations. Success hinges on overcoming financial hurdles and gaining traction in a crowded market.

Sources

Company description, financial data from ticker profile

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