investorscraft@gmail.com

Intrinsic ValueOctopus Biosafety S.A. (MLOCT.PA)

Previous Close0.19
Intrinsic Value
Upside potential
Previous Close
0.19

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

Octopus Biosafety SA operates in the technology sector, specializing in the design and manufacturing of autonomous robots for decontamination and biosafety applications. The company serves diverse industries, including agro-food, animal healthcare, biotech, and defense, with products like Octopus Poultry Safe and Octopus Biosafety. These robots perform critical functions such as microbial contamination control, environmental monitoring, and aerosolization of phytosanitary products, positioning the company as a niche player in industrial and public safety automation. Its market position is reinforced by specialized solutions tailored for high-risk environments, though competition from broader automation providers remains a challenge. The company’s focus on pandemic and bioterrorism preparedness adds strategic relevance, but its small scale limits widespread adoption.

Revenue Profitability And Efficiency

In FY 2022, Octopus Biosafety reported revenue of €21,801, a negligible figure compared to its net loss of €802,728. The diluted EPS of -€0.2 reflects significant unprofitability, though operating cash flow was positive at €487,080, suggesting some operational efficiency. The absence of capital expenditures indicates limited reinvestment, possibly due to financial constraints or a focus on preserving liquidity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power, likely due to high operating costs or low sales scalability. The positive operating cash flow suggests some ability to generate cash from core activities, but the lack of capex raises questions about long-term growth capacity. Capital efficiency appears suboptimal, given the disparity between revenue and losses.

Balance Sheet And Financial Health

Octopus Biosafety’s balance sheet shows €56,608 in cash against €538,136 in total debt, indicating liquidity strain. The debt-heavy structure, coupled with minimal revenue, raises solvency concerns. No dividend payments align with its loss-making status, and the €1.48M market cap reflects investor skepticism about near-term recovery.

Growth Trends And Dividend Policy

Growth trends are unclear due to sparse revenue and persistent losses. The absence of dividends is expected, given the company’s unprofitability. Future growth hinges on scaling its niche robotics solutions, but current financials suggest limited traction.

Valuation And Market Expectations

The market cap of €1.48M and beta of 1.411 imply high volatility and low investor confidence. Valuation metrics are challenging to assess due to negative earnings, leaving the stock speculative without clear turnaround catalysts.

Strategic Advantages And Outlook

Octopus Biosafety’s specialization in biosafety robotics offers differentiation, but its financial instability and small scale limit near-term prospects. Success depends on securing larger contracts or partnerships in defense or healthcare, though execution risks remain high.

Sources

Company description, financial data from public filings

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