investorscraft@gmail.com

Intrinsic ValueS.A. Onlineformapro (MLONL.PA)

Previous Close0.86
Intrinsic Value
Upside potential
Previous Close
0.86

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

SA Onlineformapro is a French e-learning solutions provider specializing in digital training platforms for SMEs, universities, and corporate clients. The company’s core offerings include ONLINE AUTHOR, a suite for creating assessments and training modules, OnlineAgora for collaborative portals, and OnlineVisio for interactive learning with activity tracking. Its revenue model is subscription-based, supplemented by support and maintenance services, positioning it in the growing corporate e-learning sector. The company operates in a competitive but fragmented market, leveraging its long-standing expertise since 1999 to serve institutional and enterprise clients in France. Its niche focus on customizable, scalable training tools differentiates it from broader LMS providers, though it faces competition from global players and regional specialists. With modest market capitalization, SA Onlineformapro remains a small-cap contender in the European edtech space, targeting steady growth through client retention and platform innovation.

Revenue Profitability And Efficiency

SA Onlineformapro reported revenue of €16.3 million for FY 2024, with net income of €171,000, reflecting thin margins in a competitive sector. The company’s operating cash flow of €3.4 million suggests efficient working capital management, though capital expenditures were negligible, indicating limited recent investments in infrastructure or R&D.

Earnings Power And Capital Efficiency

Diluted EPS stood at €0.024, underscoring modest earnings power relative to its market cap. The absence of significant debt (€59k) and robust cash reserves (€3.5 million) highlight capital efficiency, but low net income implies challenges in scaling profitability despite healthy cash generation.

Balance Sheet And Financial Health

The balance sheet is solid, with cash and equivalents covering total debt 59 times over. With no reported capex and minimal leverage, the company maintains a conservative financial posture, though this may limit aggressive expansion or technological upgrades.

Growth Trends And Dividend Policy

Growth appears stagnant, with no explicit revenue or income trends provided. The €0.14 dividend per share suggests a shareholder-friendly policy, but payout sustainability depends on improving profitability in a low-margin business.

Valuation And Market Expectations

At a €6.5 million market cap, the stock trades at ~0.4x revenue, reflecting muted expectations. Negative beta (-1.19) implies atypical volatility patterns, possibly due to illiquidity or niche market dynamics.

Strategic Advantages And Outlook

The company’s longevity and specialized tools provide a defensible niche, but reliance on the French market and limited scale pose risks. Outlook hinges on leveraging cash reserves for product innovation or strategic acquisitions to capture broader edtech demand.

Sources

Company description, financials, and market data provided by user; industry context inferred from sector norms.

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