investorscraft@gmail.com

Intrinsic ValueScientia School, S.A. (MLSCI.PA)

Previous Close4.06
Intrinsic Value
Upside potential
Previous Close
4.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Scientia School, S.A. operates in Spain's education and digital transformation sectors, focusing on state-subsidized private education centers and vocational training. The company's Ecreatus project provides digital transformation services to educational institutions, addressing modernization needs from early childhood to vocational training. Additionally, it offers CoLearning spaces, optimizing underutilized areas within schools while collaborating with local partners. The company also engages in innovation through a 3D printing lab, targeting sustainability and circular economy initiatives. Scientia School positions itself as a niche player in Spain's education sector, blending traditional schooling with digital innovation and sustainability projects. Its market presence is concentrated in three Spanish communities, limiting geographic diversification but allowing focused operational expertise. The company's dual focus on education and digital transformation aligns with broader trends in EdTech, though its small scale and regional focus may constrain competitive advantages against larger, more diversified players.

Revenue Profitability And Efficiency

In FY 2023, Scientia School reported revenue of EUR 6.59 million, reflecting its modest scale in the education sector. The company posted a net loss of EUR 1.36 million, with diluted EPS of -EUR 0.0551, indicating profitability challenges. Operating cash flow was positive at EUR 4.02 million, suggesting some operational efficiency, though capital expenditures were negligible, potentially limiting growth investments.

Earnings Power And Capital Efficiency

The company's negative net income and EPS highlight weak earnings power, likely due to high operational costs or expansion efforts. With no reported capital expenditures, capital efficiency metrics are unclear, though the absence of significant investments may reflect a cautious approach amid financial constraints.

Balance Sheet And Financial Health

Scientia School's balance sheet shows EUR 330,000 in cash and equivalents against total debt of EUR 18.73 million, indicating high leverage. The debt-heavy structure raises concerns about financial flexibility, particularly given the company's unprofitability and limited cash reserves.

Growth Trends And Dividend Policy

Revenue growth trends are not disclosed, but the lack of dividends (EUR 0 per share) suggests reinvestment priorities or financial constraints. The company's focus on digital transformation and sustainability projects may drive future growth, though execution risks remain.

Valuation And Market Expectations

With a market cap of EUR 97.98 million, the company trades at a premium relative to its revenue and negative earnings. The negative beta (-0.028) suggests low correlation with broader markets, possibly reflecting its niche positioning.

Strategic Advantages And Outlook

Scientia School's integration of digital tools and sustainability initiatives could differentiate it in Spain's education sector. However, its small scale, regional focus, and high debt pose significant challenges. Success hinges on scaling its Ecreatus project and improving profitability.

Sources

Company description and financial data provided by user

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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