investorscraft@gmail.com

Intrinsic ValueEdgio, Inc. (0JUZ.L)

Previous Close£0.00
Intrinsic Value
Upside potential
Previous Close
£0.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Edgio, Inc. operates as a provider of edge-enabled software solutions, delivering integrated content delivery, applications, and streaming services globally. The company leverages its private global network to offer high-performance computing resources, live and on-demand video delivery, and cloud security services, catering to sectors like media, entertainment, gaming, and enterprise. Its edge computing and storage solutions position it as a competitive player in the rapidly growing edge technology market, where low-latency and high-bandwidth demands are critical. Edgio differentiates itself through a comprehensive suite of infrastructure services, including transit, hardware, and professional support, targeting businesses that require scalable, secure, and efficient digital content distribution. The company’s rebranding from Limelight Networks in 2022 reflects its strategic shift toward edge computing and streaming, aligning with broader industry trends favoring decentralized infrastructure. Despite operating in a crowded space dominated by larger cloud providers, Edgio’s specialized focus on edge-enabled solutions allows it to carve out a niche, particularly among media and tech-centric clients seeking optimized performance.

Revenue Profitability And Efficiency

Edgio reported revenue of $338.6 million for FY 2022, though it posted a net loss of $136.5 million, reflecting challenges in achieving profitability. The diluted EPS of -$29.94 underscores significant earnings pressure, while operating cash flow was negative at -$11.7 million, compounded by capital expenditures of -$35.5 million. These figures suggest inefficiencies in cost management and scalability, despite its revenue base.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight struggles in converting its edge-computing and streaming solutions into sustainable profitability. High capital expenditures relative to operating cash flow indicate aggressive investment in infrastructure, but the lack of positive earnings raises questions about near-term capital efficiency. The diluted EPS further emphasizes weak earnings power amid competitive and operational headwinds.

Balance Sheet And Financial Health

Edgio’s balance sheet shows $55.3 million in cash and equivalents against $156.5 million in total debt, signaling moderate liquidity but elevated leverage. The negative operating cash flow and substantial capex suggest ongoing financial strain, though the company’s market cap of $586 million provides some equity cushion. Investors should monitor debt servicing capabilities given the current cash burn.

Growth Trends And Dividend Policy

Revenue trends are not explicitly provided, but the net loss and negative cash flow imply growth challenges. The absence of dividends aligns with the company’s focus on reinvesting in edge infrastructure, though profitability hurdles may delay shareholder returns. The rebranding and service expansion indicate strategic growth efforts, but execution risks remain.

Valuation And Market Expectations

With a market cap of $586 million and a beta of 1.525, Edgio is viewed as a high-risk, high-reward play in the edge-computing space. The valuation likely reflects optimism around its niche positioning, though persistent losses and competitive pressures temper expectations. Investors appear to price in potential turnaround upside despite current financial weaknesses.

Strategic Advantages And Outlook

Edgio’s edge-focused platform and global network provide differentiation in a fragmented market, but profitability remains elusive. The company’s ability to scale its solutions while improving cost efficiency will be critical. Long-term success hinges on capturing demand for low-latency streaming and edge computing, though near-term challenges in cash flow and debt management could constrain growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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