investorscraft@gmail.com

Intrinsic ValueAtari S.A. (0KUV.L)

Previous Close£0.12
Intrinsic Value
Upside potential
Previous Close
£0.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Atari SA operates as a diversified interactive entertainment company with a legacy spanning over five decades. The company generates revenue through video game development, licensing its iconic franchises (e.g., Asteroids, Pong), and monetizing its intellectual property via NFTs and blockchain initiatives. Its Atari VCS console represents a niche hardware play, while its portfolio of 200+ games caters to retro and modern gaming audiences. Positioned in the competitive media and entertainment sector, Atari leverages its brand recognition but faces challenges in scaling against larger gaming studios. The company’s hybrid model—combining classic IP monetization, blockchain ventures, and hardware—positions it as a unique, albeit high-risk, player in the gaming ecosystem. Its market presence is more pronounced in Europe, though it seeks global reach through digital distribution and licensing partnerships.

Revenue Profitability And Efficiency

Atari reported revenue of €20.6 million for FY 2024, reflecting its reliance on licensing and game sales. However, profitability remains strained, with a net loss of €13.5 million and negative diluted EPS of €0.0319. Operating cash flow was negative €4.3 million, indicating ongoing liquidity pressures. The absence of capital expenditures suggests limited near-term growth investments, focusing instead on sustaining operations.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its inability to translate revenue into profits, exacerbated by high operating costs relative to income. With no dividend payouts and negative cash flow, capital efficiency is suboptimal. The lack of capex further underscores challenges in deploying resources for long-term value creation.

Balance Sheet And Financial Health

Atari’s balance sheet shows €2.6 million in cash against €46.1 million in total debt, highlighting significant leverage. The debt-heavy structure raises solvency concerns, particularly given recurring losses. Shareholders’ equity is likely under pressure, though detailed figures are unavailable.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue insufficient to offset losses. The company’s blockchain and NFT ventures represent speculative growth avenues. Atari does not pay dividends, aligning with its focus on preserving cash for operational needs and debt management.

Valuation And Market Expectations

With a market cap of €68.4 million and negative earnings, Atari trades on sentiment around its IP potential rather than fundamentals. The negative beta (-0.032) suggests low correlation with broader markets, reflecting its niche positioning.

Strategic Advantages And Outlook

Atari’s key advantage lies in its iconic brand and extensive game library, but execution risks persist. The outlook hinges on successful IP monetization and blockchain adoption, though profitability remains uncertain. Cost discipline and debt reduction are critical for sustainability.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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