AlphaValue Corporate Services
This research has been commissioned and paid for by the company and is deemed to constitute an acceptable minor non-monetary benefit as defined in MiFID II

Drone Volt

CR
Bloomberg   ALDRV FP
Aerosp. & Defence Equipt.  /  France  Web Site   |   Investors Relation
From distributor to service provider.
Target
Upside 140%
Price (€) 0.01
Market Cap (€M) 14.5
Perf. 1W: -3.49%
Perf. 1M: 7.79%
Perf. 3M: -6.74%
Perf Ytd: -17.0%
10 day relative perf. to stoxx600: 1.62%
20 day relative perf. to stoxx600: -0.90%
Target Change13/12/2021

€8.8m capital increase gives 12 convertible-free months to investors

Change in Target Price€ 0.15 vs 0.18-14.4%

Change in NAV€ 0.20 vs 0.24-18.0%

As the total number of shares will rise from 251.9m to 369.1m (with an acquisition price 15% below the previous market price), the NAV valuation has also been negatively impacted. There are two positive takeaways from this capital increase. First, Drone Volt has shown that it has the right targets when it comes to external growth, as it has shown through the acquisition of Aerialtronics (€6m added value). Secondly, even though this capital increase significantly dilutes current shareholders (a -32% impact), Drone Volt has stated that it would no longer use dilutive instruments over the next 12 months. The increasing number of shares outstanding through equity lines has been the main reason for the price decrease. Should the number of shares remain stable going forward, we can expect some positive impact.



Change in DCF€ 0.21 vs 0.26-18.5%

Drone Volt has increased its capital by offering 117.2 million new shares without preemptive rights for a total value of €8.8m to several selected investors. The issue at €0.075 is at a 20.2% discount compared to the 10 previous trading days’ average price.

The capital raised will be used for three main reasons:

• 50% for acquisitions (of which a portion has been engaged with the intention to acquire a Dutch drone player);
• 25% for R&D;
• 25% to finance the increase in working capital needs resulting from the increase in production linked to the Aquiline Drone contracts and to finance the first Linedrone.

As it is a dilutive process, the DCF has been negatively impacted.



Updates

26 Apr 22 Earnings/sales releases
Q1 22: integration of the acquisitions is progres...

24 Mar 22 Target Change
All eyes on Aquiline Drones

22 Mar 22 Earnings/sales releases
Q4 21: getting closer to break-even

28 Jan 22 Earnings/sales releases
Q4 21: best sales in its history

20 Oct 21 Earnings/sales releases
Q3 21: strong contract execution, as promised

Next12345Next
.