investorscraft@gmail.com

Intrinsic ValueScientific Brain Training S.A. (MLSBT.PA)

Previous Close5.30
Intrinsic Value
Upside potential
Previous Close
5.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Scientific Brain Training SA operates in the healthcare sector, specializing in cognitive assessment and training solutions for both corporate and medical applications. The company generates revenue through consultancy services for human resources, behavioral competency assessments, and software solutions targeting cognitive disorders. Its offerings cater to diverse demographics, including children, adults, and seniors, addressing neurotraumatic, neurodegenerative, and neuropsychiatric conditions. Positioned at the intersection of healthcare and HR tech, the company leverages neuroscience to enhance cognitive performance and rehabilitation. Despite its niche focus, it faces competition from broader medical and digital health providers. Its dual-market approach—serving corporate clients and healthcare professionals—provides diversification but also requires balancing R&D investments with commercial scalability. The company’s French roots and specialized expertise offer regional advantages, though global expansion remains a challenge given resource constraints.

Revenue Profitability And Efficiency

In FY 2020, the company reported revenue of €12.9 million, reflecting its consultancy and software-driven business model. However, net income stood at -€608k, with diluted EPS of -€0.31, indicating profitability challenges. Operating cash flow was positive at €1.36 million, suggesting core operations remain viable despite losses. Capital expenditures of -€668k highlight moderate reinvestment needs.

Earnings Power And Capital Efficiency

The negative net income and EPS underscore earnings pressure, likely due to high R&D or operational costs relative to revenue. Positive operating cash flow signals potential for improvement if profitability aligns. The capital expenditure ratio suggests disciplined spending, but the company must prioritize margin expansion to sustain growth.

Balance Sheet And Financial Health

Scientific Brain Training holds €3.86 million in cash, providing liquidity against €2.45 million in total debt. The cash position covers debt obligations, but the lack of dividend payouts and thin margins warrant caution. The balance sheet reflects a focus on preserving liquidity, though long-term sustainability depends on achieving profitability.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the absence of dividends aligns with reinvestment priorities. The company’s growth likely hinges on adoption of its cognitive health solutions in corporate and medical markets. Without dividend commitments, it retains flexibility to fund innovation or expansion.

Valuation And Market Expectations

With negligible market capitalization and a beta of 0.056, the stock is highly illiquid and likely overlooked by mainstream investors. The lack of profitability and small scale suggest speculative valuation, dependent on niche market penetration or strategic partnerships.

Strategic Advantages And Outlook

The company’s neuroscience expertise and dual-market focus are differentiators, but execution risks persist. Success depends on scaling its software solutions and proving commercial viability in competitive healthcare and HR sectors. Near-term challenges include achieving breakeven, while long-term potential lies in cognitive health demand growth.

Sources

Company description and financial data provided by user; no additional sources cited.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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