investorscraft@gmail.com

Intrinsic ValueProactis S.A. (PROAC.PA)

Previous Close0.05
Intrinsic Value
Upside potential
Previous Close
0.05

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

Proactis SA operates as a cloud-based spend management and business process automation provider, serving buyers and sellers across Central and Northern Europe, North America, and the Asia-Pacific region. The company’s flagship platform, The Business Network, facilitates procurement automation, catalog management, and invoice processing, integrating seamlessly with ERP and financial systems. Proactis targets mid-market and enterprise clients seeking efficiency in procurement workflows, positioning itself as a niche player in the competitive procurement software space. The company’s solutions emphasize supplier collaboration, spend visibility, and process digitization, catering to industries with complex procurement needs. While it faces competition from larger SaaS procurement platforms, Proactis differentiates through regional expertise and tailored implementations. Its acquisition by Perfect Commerce Holdings suggests potential synergies in expanding its North American footprint, though its market share remains modest compared to global leaders like Coupa or SAP Ariba.

Revenue Profitability And Efficiency

Proactis reported revenue of €11.9 million for FY 2024, but its net income stood at a loss of €11.1 million, reflecting operational challenges. The diluted EPS of -€0.08 underscores profitability pressures, likely tied to integration costs or competitive pricing. Operating cash flow was positive at €3.1 million, though capital expenditures of €3.0 million indicate reinvestment needs, leaving minimal free cash flow.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight inefficiencies in scaling its SaaS model, with losses outweighing top-line growth. Operating cash flow suggests some ability to fund operations, but the near-parity with capex limits flexibility. The lack of meaningful EPS dilution points to retained losses rather than equity-funded expansion.

Balance Sheet And Financial Health

Proactis holds €603,000 in cash against €381,000 in total debt, suggesting a manageable leverage position. However, the modest cash reserves and sustained losses raise liquidity concerns, particularly given the capital-intensive nature of SaaS growth. The balance sheet lacks significant buffers for aggressive reinvestment or M&A.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the net loss implies stagnant or declining margins. The absence of dividends aligns with the company’s focus on preserving capital for turnaround efforts. Shareholder returns are contingent on operational improvements or strategic actions by its parent company.

Valuation And Market Expectations

With a market cap of €7.5 million, the stock trades at a fraction of revenue, reflecting skepticism about its path to profitability. The beta of 0.728 suggests lower volatility than the broader market, possibly due to illiquidity or limited investor interest.

Strategic Advantages And Outlook

Proactis’s integration with Perfect Commerce could unlock cross-selling opportunities, but execution risks persist. Its regional focus and modular solutions offer differentiation, though scale limitations and profitability challenges temper near-term optimism. The outlook hinges on cost rationalization and leveraging parent-company resources for growth.

Sources

Company filings, Euronext Paris 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