investorscraft@gmail.com

Intrinsic ValuePacte Novation (MLPAC.PA)

Previous Close8.20
Intrinsic Value
Upside potential
Previous Close
8.20

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

Pacte Novation is a specialized software engineering firm operating in France, focusing on advanced technological solutions such as predictive analytics, natural language processing, and image recognition. The company serves industries like railways with critical systems including ERTMS, CBTC, and interlocking solutions, alongside UX design and connected objects. Its niche expertise in custom-built applications and cognitive models positions it as a key player in France's tech-driven industrial modernization. While its market cap remains modest, Pacte Novation’s deep sectoral integration in transportation and data analytics provides a defensible, though concentrated, market position. The firm’s reliance on bespoke software development and railway systems exposes it to project-based revenue volatility but also aligns with Europe’s push for smart infrastructure. Competitive differentiation stems from its algorithmic proficiency and long-standing presence since 1994, though scalability may be constrained by its specialized focus.

Revenue Profitability And Efficiency

Pacte Novation reported revenue of €7.83 million for FY 2024, but net income stood at a loss of €0.16 million, reflecting operational challenges. Negative diluted EPS of €-0.31 and capital expenditures of €-0.59 million suggest reinvestment needs outweigh near-term profitability. Operating cash flow of €0.13 million indicates modest liquidity generation, though capex heavily offsets this.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight inefficiencies in converting revenue to earnings, likely due to high R&D or project delivery costs. With minimal debt (€10,329) and €2.24 million in cash, liquidity is adequate, but the lack of profitability raises questions about sustainable capital allocation in its current model.

Balance Sheet And Financial Health

Pacte Novation maintains a robust liquidity position with cash reserves of €2.24 million against negligible debt, signaling low financial risk. However, the €-0.59 million in capex and negative net income strain balance sheet flexibility, potentially limiting aggressive expansion or R&D without external funding.

Growth Trends And Dividend Policy

No dividends were distributed in FY 2024, aligning with the company’s loss-making status and reinvestment priorities. Growth hinges on railway tech adoption and software demand, but stagnant profitability and a €5.02 million market cap suggest muted investor confidence in near-term scalability.

Valuation And Market Expectations

The negative beta (-0.26) implies low correlation with broader markets, possibly due to niche operations. A sub-€10 million market cap reflects skepticism about earnings recovery, though cash reserves provide a buffer. Valuation likely discounts operational turnaround potential.

Strategic Advantages And Outlook

Pacte Novation’s railway and analytics expertise aligns with EU infrastructure digitization trends, offering long-term opportunities. However, profitability challenges and project-centric revenue require strategic pivots to improve margins. Success depends on leveraging its algorithmic capabilities into scalable products or partnerships.

Sources

Company description, financials from EURONEXT disclosures

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