AlphaValue Corporate Services
Cette analyse a été commandée et financée par l’entreprise concernée et constitue donc un avantage non-monétaire mineur tel que défini par MIFID2

Dolfines

CR
Bloomberg   ALDOL FP
Ingénierie lourde  /  France  Web Site   |   Investors Relation
Capital increase to bring some order
Objectif
Potentiel 629 %
Cours (€) 0,01
Capi (M€) 0,19
Perf. 1S: -15,7 %
Perf. 1M: -50,0 %
Perf. 3M: -88,3 %
Perf Ytd: -97,1 %
Perf. relative/stoxx600 10j: -21,2 %
Perf. relative/stoxx600 20j: -51,3 %
Target Change22/12/2021

Updating shares outstanding on potential debt conversion

Changement d’Objectif de cours€ 0,52 vs 0,63-17,5 %

Changement de NAV€ 0,99 vs 1,19-16,6 %

The NAV and DCF are down as we have updated the conversion of the (€1.5m) green bond issued in January 2021 to the current share price level, with a 20% discount, leading to the creation of 3.3m shares. Note that, ultimately, the dilution of shares will depend on the bondholders’ decision to convert, and the conversion price (which depends on the stock price). Note that we have also added the issuance of the €2m green bond (30/11/2021). Given the current gap between the share price and conversion price (€0.50 per share), we do not expect that the bond will be converted for now, but instead be repaid by the company on a monthly basis (€1m in 2022 and €1m in 2023).



Changement de DCF€ 0,86 vs 1,06-18,5 %

The DCF is down in line with the NAV, as we have adjusted the share count to the current stock price.



.