investorscraft@gmail.com

Intrinsic ValueCriteo S.A. (0I4T.L)

Previous Close£19.20
Intrinsic Value
Upside potential
Previous Close
£19.20

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

Criteo S.A. operates as a technology-driven marketing and monetization platform, specializing in personalized digital advertising solutions for commerce companies. The company leverages its proprietary Criteo Shopper Graph, which aggregates transactional data to optimize ad targeting through AI-driven algorithms, dynamic creative optimization, and predictive bidding. Serving retail, travel, and classified sectors, Criteo enables clients to engage consumers across web, mobile, and offline channels, enhancing conversion rates and ROI. Its Retail Media solutions empower retailers to monetize their first-party data by offering targeted ad placements to consumer brands, creating an additional revenue stream. Positioned in the competitive ad-tech landscape, Criteo differentiates itself through its commerce-specific data ecosystem and AI-powered optimization tools. While facing competition from larger players like Google and Meta, Criteo maintains a niche focus on performance marketing for e-commerce, capitalizing on the shift toward retail media networks. The company’s global footprint across North America, Europe, and APAC provides diversified exposure to digital advertising growth, though regional economic fluctuations pose risks.

Revenue Profitability And Efficiency

Criteo reported revenue of $1.93 billion for the fiscal year, with net income of $111.4 million, reflecting a net margin of approximately 5.8%. The company’s diluted EPS stood at $1.90, supported by disciplined cost management. Operating cash flow was robust at $258.2 million, though capital expenditures of $77.9 million indicate ongoing investments in technology and infrastructure. The balance between profitability and reinvestment suggests a focus on sustaining competitive advantages in ad-tech innovation.

Earnings Power And Capital Efficiency

Criteo’s earnings power is underpinned by its AI-driven ad optimization, which enhances client ROI and retention. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income, though its moderate net margin reflects the competitive pressures of the digital advertising market. Debt levels are manageable at $103.4 million, with liquidity supported by $290.7 million in cash and equivalents.

Balance Sheet And Financial Health

Criteo maintains a solid balance sheet, with $290.7 million in cash and equivalents against total debt of $103.4 million, indicating a healthy liquidity position. The company’s low leverage and strong cash generation provide flexibility for strategic investments or acquisitions. Shareholders’ equity remains stable, supported by retained earnings and a lack of dividend obligations.

Growth Trends And Dividend Policy

Criteo’s growth is tied to the expansion of retail media networks and AI-driven ad targeting, though revenue growth has been tempered by industry headwinds. The company does not pay dividends, opting instead to reinvest cash flows into technology and market expansion. Shareholder returns are likely to hinge on operational improvements and potential buybacks, given the modest outstanding share count of 54.8 million.

Valuation And Market Expectations

With a market capitalization of $1.41 billion, Criteo trades at a P/E ratio of approximately 12.6x, reflecting moderate investor expectations. The stock’s beta of 0.628 suggests lower volatility relative to the broader market, possibly due to its niche focus. Valuation metrics indicate cautious optimism, balancing growth potential against competitive and macroeconomic risks in digital advertising.

Strategic Advantages And Outlook

Criteo’s strategic advantages lie in its commerce-centric data assets and AI capabilities, which position it well in the evolving retail media space. However, the company faces challenges from platform privacy changes and economic cyclicality. The outlook hinges on its ability to scale Retail Media solutions and maintain technological differentiation, though execution risks remain in a crowded ad-tech landscape.

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