investorscraft@gmail.com

Intrinsic ValueVeritone, Inc. (0LP5.L)

Previous Close£3.64
Intrinsic Value
Upside potential
Previous Close
£3.64

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

Veritone, Inc. operates in the AI-powered software services sector, specializing in its proprietary aiWARE platform, which leverages machine learning and cognitive processes to extract insights from structured and unstructured data. The company serves diverse verticals, including media and entertainment, government, legal, and energy, offering solutions like transcription, sentiment analysis, and object recognition. Its dual revenue model combines subscription-based AI services with media advertising agency offerings, targeting both direct clients and indirect partnerships. Veritone competes in the rapidly evolving AI market, where differentiation hinges on technological agility and domain-specific applications. While its aiWARE platform positions it as an innovator, the company faces intense competition from larger tech firms and niche AI providers. Its market position is further shaped by its ability to scale solutions across industries while maintaining customization for high-value use cases.

Revenue Profitability And Efficiency

Veritone reported $92.6 million in revenue for the period, reflecting its growth trajectory in AI and advertising services. However, profitability remains challenged, with a net loss of $37.4 million and negative operating cash flow of $24.7 million. Capital expenditures of $6.1 million indicate ongoing investments in platform development, though efficiency metrics suggest a need for improved cost management to achieve sustainable margins.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.98 underscores its current lack of earnings power, driven by high operating costs and R&D investments. With a negative operating cash flow and significant debt ($119.9 million), capital efficiency is constrained. Veritone’s ability to monetize its AI solutions at scale will be critical to reversing these trends and achieving positive cash generation.

Balance Sheet And Financial Health

Veritone’s balance sheet shows $16.9 million in cash against $119.9 million in total debt, highlighting liquidity risks. The high debt load and persistent losses raise concerns about financial stability, though its modest market cap ($77.9 million) suggests equity could be a future funding lever. Absent near-term profitability, managing debt obligations will be pivotal.

Growth Trends And Dividend Policy

Revenue growth is a bright spot, but profitability lags, reflecting the capital-intensive nature of AI expansion. The company does not pay dividends, reinvesting all resources into growth initiatives. Future trends will depend on adoption of its aiWARE platform and media services, though execution risks remain elevated given competitive pressures.

Valuation And Market Expectations

With a market cap of $77.9 million and a beta of 3.07, Veritone is viewed as a high-risk, high-reward play in AI. Investors likely price in long-term platform potential, but skepticism persists due to its unprofitability and leveraged balance sheet. Valuation hinges on demonstrating scalable monetization and cost discipline.

Strategic Advantages And Outlook

Veritone’s proprietary AI platform and industry-specific solutions provide a competitive edge, but execution challenges and cash burn temper optimism. The outlook depends on securing larger enterprise contracts and improving unit economics. Success in these areas could position the company as a niche leader, though near-term volatility is expected.

Sources

Company filings, London Stock Exchange 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