AlphaValue Corporate Services
COVERAGE ABOUT US CONTACT FR
This research has been commissioned and paid for by the company and does therefore not constitute an inducement caught by the prohibition under MiFID II

Drone Volt

CR 		Bloomberg   ALDRV FP
Aerosp. & Defence Equipt.  /  France  Web Site   |   Investors Relation
Banking on services and its European roots
Target
Upside 45.5%
Price (€) 0.64
Target Price (€) 0.93
Market Cap (€M) 44.1
Perf. 1W: -0.16%
Perf. 1M: -9.12%
Perf. 3M: -21.8%
Perf Ytd: -5.62%
10 day relative perf. to stoxx600: -0.40%
20 day relative perf. to stoxx600: -9.37%
EPS change16/10/2025 13:18
Download

Change in EPS2025 : € -0.06 vs -0.05ns
2026 : € 0.03 vs 0.04-6.00%

We have slightly reduced our assumptions for 2025 on the Drone Volt Factory, Services & Academy segment as they were no longer realistic at this stage of the year. We have notably reduced our sales for the services side from €4.658m to €3.699m and for the rest of the division from €4.866m to €4.409m. This was slightly mitigated by the distribution division, which suffered from a less severe decline in Q3 than we expected. We thus now forecast a sales figure of €2.5m for this division, compared to €1.9m previously. The impact on the gross result was thus limited to -€400k to €5.4m, which had knock-on effects on the EPS, as we did not change our other assumptions.
Change in DCF€ 1.22 vs 1.39-11.9%

Our DCF was impacted by the slight downward revision of our gross result (€-400k to €5.4m), following the different changes mentioned in the EPS section, which thus had an impact on the EBITDA for 2025 and the years beyond, as we only moderately lift our sales growth assumptions for 2026 on the factory side (+110% to €9.2m vs +90% previously), to make up for the expected increase in the sales of Drone Volt Kobra which is slightly delayed.
.