investorscraft@gmail.com

Intrinsic ValueStorytel AB (publ) (0GBU.L)

Previous Close£84.50
Intrinsic Value
Upside potential
Previous Close
£84.50

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

Storytel AB operates in the digital publishing industry, specializing in subscription-based audiobook and e-book streaming services. The company generates revenue primarily through its flagship brands, Storytel and Mofibo, as well as Audiobooks.com, offering users unlimited access to a vast library of digital content. Storytel also engages in audiobook production via its publishing arm, Storyside, creating a vertically integrated model that enhances content control and margins. Positioned in the competitive digital media space, Storytel differentiates itself through localized content offerings and strategic partnerships, catering to diverse markets across Europe and beyond. The company’s focus on scalable subscription revenue and direct-to-consumer distribution aligns with broader industry trends favoring digital consumption over traditional publishing. Despite competition from global players like Audible, Storytel maintains a strong regional presence, particularly in Nordic markets, supported by its dual focus on content creation and distribution.

Revenue Profitability And Efficiency

Storytel reported revenue of SEK 3.8 billion for the period, with a net income of SEK 196.7 million, reflecting a modest but positive bottom-line performance. The company’s operating cash flow of SEK 547.4 million underscores its ability to convert sales into cash, while capital expenditures of SEK -142.2 million indicate disciplined investment in growth. The diluted EPS of SEK 2.54 suggests reasonable profitability relative to its share count.

Earnings Power And Capital Efficiency

Storytel’s earnings power is supported by its subscription-based model, which provides recurring revenue and stable cash flows. The absence of total debt on its balance sheet enhances capital efficiency, allowing the company to reinvest in content and technology. The beta of 1.55 indicates higher volatility relative to the market, typical for growth-oriented digital media firms.

Balance Sheet And Financial Health

Storytel maintains a solid financial position, with SEK 623 million in cash and equivalents and no reported debt. This liquidity provides flexibility for strategic initiatives, including content acquisition and market expansion. The company’s clean balance sheet and positive operating cash flow signal strong financial health, reducing reliance on external financing.

Growth Trends And Dividend Policy

Storytel’s growth is driven by expanding its subscriber base and content library, with a dividend per share of SEK 1 reflecting a shareholder-friendly approach. The company’s market capitalization of SEK 7.8 billion suggests investor confidence in its long-term prospects, though its high beta implies sensitivity to market fluctuations. Continued focus on scaling its subscription model will be critical for sustained growth.

Valuation And Market Expectations

With a market cap of SEK 7.8 billion, Storytel trades at a premium relative to traditional publishers, reflecting its growth potential in digital streaming. Investors likely anticipate further penetration in existing markets and new geographic expansions. The absence of debt and strong cash position may support future valuation upside if execution remains on track.

Strategic Advantages And Outlook

Storytel’s integrated content production and distribution model provides a competitive edge, enabling control over quality and costs. The company’s regional strength and scalable platform position it well for organic growth. However, success will depend on maintaining subscriber engagement and navigating intensifying competition in the digital publishing space. The outlook remains cautiously optimistic, contingent on execution and market conditions.

Sources

Company filings, market data

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