investorscraft@gmail.com

Intrinsic ValueVerney-Carron S.A. (MLVER.PA)

Previous Close3.60
Intrinsic Value
Upside potential
Previous Close
3.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Verney-Carron S.A. is a specialized French manufacturer of hunting weapons, primarily shotguns and rifles, operating within the Aerospace & Defense sector. The company serves a niche market with a focus on craftsmanship and heritage, positioning itself as a traditional provider in an industry increasingly influenced by modern firearm technologies. While its revenue model relies on direct sales of firearms, its market presence is constrained by regional demand and regulatory environments, limiting scalability. Despite its long-standing reputation, Verney-Carron faces competitive pressures from larger defense contractors and sporting arms manufacturers that benefit from economies of scale and broader distribution networks. The company’s reliance on the French market further restricts growth potential, though its artisanal approach may appeal to a dedicated customer base valuing bespoke firearms.

Revenue Profitability And Efficiency

In FY 2023, Verney-Carron reported revenue of €5.52 million, reflecting its small-scale operations. However, the company recorded a significant net loss of €4.01 million, with diluted EPS at -€9.11, indicating severe profitability challenges. The absence of reported operating cash flow and capital expenditures suggests limited liquidity and investment activity, raising concerns about operational efficiency and financial sustainability.

Earnings Power And Capital Efficiency

The company’s negative earnings and lack of operating cash flow highlight weak earnings power. With no discernible capital expenditures, Verney-Carron appears to be in a defensive stance, possibly prioritizing cost containment over growth initiatives. The absence of debt is a positive, but the lack of reinvestment signals constrained capital efficiency and limited avenues for improving returns.

Balance Sheet And Financial Health

Verney-Carron’s balance sheet shows minimal cash reserves of €170,819 and no reported debt, suggesting a debt-free but cash-poor position. The lack of leverage provides stability, but the thin liquidity cushion raises questions about the company’s ability to weather prolonged financial distress or fund future operations without external support.

Growth Trends And Dividend Policy

The company’s financial performance does not indicate growth, with declining profitability and stagnant revenue. No dividends were distributed in FY 2023, aligning with its loss-making position. Without clear growth drivers or a dividend policy, investor appeal is limited to speculative or long-term turnaround scenarios.

Valuation And Market Expectations

With a market capitalization of approximately €1.96 million, Verney-Carron trades at a low valuation, reflecting its financial struggles and niche market position. The low beta of 0.08 suggests minimal correlation with broader market movements, indicating investor perception of the stock as a highly specialized, high-risk holding.

Strategic Advantages And Outlook

Verney-Carron’s primary advantage lies in its heritage brand and artisanal product offerings, which may resonate with traditional hunting enthusiasts. However, the outlook remains challenging due to operational inefficiencies, limited financial flexibility, and a constrained market. Strategic pivots, such as diversification or partnerships, could be necessary to revive growth, but current conditions suggest continued financial strain.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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