investorscraft@gmail.com

Intrinsic ValueAteme S.A. (0QVW.L)

Previous Close£7.06
Intrinsic Value
Upside potential
Previous Close
£7.06

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

ATEME SA operates in the communication equipment sector, specializing in advanced video compression and delivery solutions for global markets. The company’s core revenue model is built on software-based and hardware-accelerated products, including TITAN Live for live video compression, TITAN File for transcoding, and NEA-CDN for OTT services. These offerings cater to broadcasters, content providers, and telecom operators, positioning ATEME as a key player in the evolving media technology landscape. The company’s solutions address critical industry demands such as ultra-low latency, dynamic ad insertion, and cloud-native media management, differentiating it from competitors. ATEME’s market position is reinforced by its ability to deliver scalable, high-performance solutions that support both traditional broadcast and modern streaming platforms. Despite operating in a competitive space dominated by larger players, ATEME maintains relevance through innovation and niche expertise in video processing. Its focus on R&D and partnerships with global media companies underscores its commitment to staying at the forefront of video delivery technology.

Revenue Profitability And Efficiency

ATEME reported revenue of €93.5 million for the period, reflecting its ability to generate substantial top-line growth despite market challenges. However, the company posted a net loss of €5.4 million, with diluted EPS of -€0.47, indicating profitability pressures. Operating cash flow was negative at €8.4 million, exacerbated by capital expenditures of €2.9 million, highlighting inefficiencies in cash generation relative to investments.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow suggest limited near-term earnings power. Capital efficiency appears strained, with significant expenditures not yet translating into profitability. The diluted EPS of -€0.47 further underscores challenges in converting revenue into sustainable bottom-line performance, though its technology portfolio may offer long-term potential.

Balance Sheet And Financial Health

ATEME’s balance sheet shows €9.5 million in cash and equivalents against total debt of €36.8 million, indicating a leveraged position. The negative operating cash flow and high debt load raise concerns about liquidity and financial flexibility, though the absence of dividends may help conserve cash for operational needs.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly detailed, but the company’s focus on video compression technology aligns with expanding demand for streaming and broadcast solutions. ATEME does not pay dividends, reinvesting resources into R&D and market expansion, which may support future growth but limits income-oriented investor appeal.

Valuation And Market Expectations

With a market cap of €45.7 million and a beta of 0.045, ATEME is a small-cap stock with low market correlation. The negative earnings and high debt suggest cautious market expectations, though its niche technology could attract speculative interest if execution improves.

Strategic Advantages And Outlook

ATEME’s strategic advantages lie in its specialized video compression and delivery solutions, which are critical for modern media infrastructure. The outlook depends on its ability to monetize innovation, reduce losses, and manage debt. Success hinges on capturing demand for low-latency and cloud-native video technologies in a competitive sector.

Sources

Company description, financial data provided

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