investorscraft@gmail.com

Intrinsic ValueCardlytics, Inc. (0LEC.L)

Previous Close£0.97
Intrinsic Value
Upside potential
Previous Close
£0.97

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

Cardlytics, Inc. operates a specialized advertising platform that leverages banking data to deliver targeted marketing solutions in the U.S. and U.K. Its core offering, the Cardlytics platform, integrates with financial institutions to serve ads via digital channels such as mobile apps, emails, and real-time notifications. The company also provides Bridg, a customer data platform that enhances loyalty marketing through point-of-sale analytics. Positioned at the intersection of fintech and digital advertising, Cardlytics capitalizes on first-party transaction data to offer measurable marketing ROI, differentiating itself from traditional ad networks. The company serves marketers seeking precise audience targeting, though it faces competition from larger ad-tech players and evolving data privacy regulations. Its partnerships with financial institutions provide a unique distribution advantage, but reliance on these relationships introduces operational risks. Cardlytics’ niche focus on bank-mediated advertising offers scalability, but growth depends on expanding its partner network and adapting to regulatory shifts in data usage.

Revenue Profitability And Efficiency

Cardlytics reported revenue of $278.3 million in its latest fiscal year, reflecting its ability to monetize its advertising platform. However, the company posted a net loss of $189.3 million, with diluted EPS at -$3.91, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $8.8 million, though capital expenditures were negligible, suggesting limited investment in physical assets.

Earnings Power And Capital Efficiency

The company’s significant net loss highlights inefficiencies in converting revenue to earnings, likely due to high operating costs and potential customer acquisition expenses. With no reported capital expenditures, Cardlytics appears to prioritize platform scalability over physical infrastructure, but its negative operating cash flow raises concerns about sustainable cash generation.

Balance Sheet And Financial Health

Cardlytics holds $65.6 million in cash and equivalents, providing some liquidity, but its total debt of $221.7 million presents a leverage risk. The absence of dividends aligns with its focus on reinvestment, though the debt burden may constrain financial flexibility if profitability does not improve.

Growth Trends And Dividend Policy

The company’s revenue base suggests moderate traction in its niche, but persistent losses and negative cash flow indicate growth challenges. Cardlytics does not pay dividends, reinvesting resources into platform development and market expansion, though its high beta of 1.306 reflects investor skepticism about near-term stability.

Valuation And Market Expectations

With a market cap of approximately $96.1 million, Cardlytics trades at a fraction of its revenue, signaling low investor confidence in its path to profitability. The elevated beta further underscores market volatility concerns, likely tied to its reliance on advertising spend cycles and regulatory risks.

Strategic Advantages And Outlook

Cardlytics’ unique bank-partnered ad platform provides a competitive edge in data-driven marketing, but profitability remains elusive. Success hinges on scaling its Bridg platform, managing debt, and navigating privacy regulations. The outlook is cautious, with growth potential offset by execution risks and macroeconomic pressures on ad budgets.

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