investorscraft@gmail.com

Intrinsic ValueSergeFerrari Group S.A. (SEFER.PA)

Previous Close8.48
Intrinsic Value
Upside potential
Previous Close
8.48

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

SergeFerrari Group SA operates in the industrials sector, specializing in flexible composite materials for construction, architecture, and outdoor applications. The company’s core revenue model is driven by the design, manufacturing, and distribution of high-performance materials used in tensile structures, acoustic treatments, bioclimatic facades, and waterproof membranes. Its diversified product portfolio serves both B2B and B2C markets, including sectors like yachting, visual communication, and modular structures, positioning it as a niche innovator in sustainable building solutions. With a strong focus on R&D, SergeFerrari has developed proprietary antiviral technologies and eco-friendly materials, enhancing its competitive edge in Europe and select international markets. The company’s market position is bolstered by its vertically integrated operations, allowing for quality control and customization, though it faces competition from larger industrial material providers. Its emphasis on durability and technical performance aligns with growing demand for energy-efficient and adaptive architectural solutions.

Revenue Profitability And Efficiency

In FY 2024, SergeFerrari reported revenue of €323.6 million, reflecting its established market presence. However, net income stood at a loss of €15.2 million, with diluted EPS of -€1.33, indicating profitability challenges. Operating cash flow was positive at €32.6 million, suggesting operational resilience, while capital expenditures of €8.8 million highlight ongoing investments in production capacity and innovation.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore earnings pressure, likely due to input cost inflation or competitive pricing. Operating cash flow coverage of capex (3.7x) signals adequate liquidity for reinvestment, but margin improvement is critical. Capital efficiency metrics are unavailable, but the debt-heavy structure (€146.8 million) may weigh on returns.

Balance Sheet And Financial Health

SergeFerrari’s balance sheet shows €21.7 million in cash against €146.8 million in total debt, implying a leveraged position. The net debt-to-equity ratio is elevated, though operating cash flow provides some buffer. Liquidity appears manageable, but refinancing risks may arise if profitability does not recover.

Growth Trends And Dividend Policy

Despite recent losses, the company maintains a dividend of €0.12 per share, signaling confidence in long-term cash generation. Growth prospects hinge on demand for sustainable construction materials and expansion into high-margin niches like antiviral surfaces. Historical trends suggest cyclical exposure to construction activity in Europe.

Valuation And Market Expectations

With a market cap of €63.7 million and a beta of 1.12, SergeFerrari trades at a discount to peers, reflecting its earnings volatility. Investors likely await clearer signs of margin recovery or debt reduction before rerating the stock.

Strategic Advantages And Outlook

SergeFerrari’s strengths lie in its specialized material expertise and R&D pipeline, but macroeconomic headwinds and leverage pose risks. Success depends on executing cost controls, diversifying revenue streams, and capitalizing on green building trends. The outlook remains cautious pending improved profitability.

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