investorscraft@gmail.com

Intrinsic ValueAlliance Entertainment Holding Corporation (AENTW)

Previous Close$0.63
Intrinsic Value
Upside potential
Previous Close
$0.63

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

Alliance Entertainment Holding Corporation operates as a key distributor in the entertainment media industry, specializing in physical and digital music, movies, and gaming products. The company serves a broad customer base, including retailers, e-commerce platforms, and direct-to-consumer channels, leveraging its extensive distribution network to ensure efficient product delivery. Positioned as a critical intermediary between content creators and consumers, Alliance Entertainment capitalizes on its deep industry relationships and logistical expertise to maintain a competitive edge in a rapidly evolving digital landscape. The company’s revenue model is anchored in wholesale distribution, supplemented by value-added services such as inventory management and fulfillment solutions. Despite the shift toward digital consumption, Alliance Entertainment remains relevant by catering to niche markets that still demand physical media, while also adapting to digital distribution trends. Its market position is reinforced by its ability to offer a comprehensive product portfolio and scalable distribution capabilities, making it a preferred partner for both suppliers and retailers in the entertainment sector.

Revenue Profitability And Efficiency

Alliance Entertainment reported revenue of $1.10 billion for FY 2024, with net income of $4.58 million, reflecting a net margin of approximately 0.4%. The company generated $55.77 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures were minimal at $183,000, indicating a capital-light operational model focused on leveraging existing infrastructure for growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at $0.0901, supported by its ability to maintain profitability despite thin margins. With modest capital expenditures and a focus on operational efficiency, Alliance Entertainment exhibits disciplined capital allocation. Its ability to generate positive operating cash flow underscores its earnings sustainability, though its net income margin suggests sensitivity to cost pressures.

Balance Sheet And Financial Health

Alliance Entertainment held $1.13 million in cash and equivalents against total debt of $109.83 million, indicating a leveraged balance sheet. The debt level warrants monitoring, though the company’s operating cash flow provides some cushion for servicing obligations. The absence of dividend payments suggests a focus on reinvestment or debt management rather than shareholder distributions.

Growth Trends And Dividend Policy

Revenue trends reflect the company’s resilience in a challenging media distribution environment, though growth may be constrained by industry headwinds. The lack of a dividend policy aligns with its capital retention strategy, prioritizing operational flexibility and potential reinvestment opportunities. Future growth will likely depend on its ability to adapt to digital shifts and expand its service offerings.

Valuation And Market Expectations

With a market capitalization inferred from its share count and financials, the company’s valuation metrics would hinge on its ability to sustain profitability and manage debt. Investors likely weigh its niche market position against broader industry declines in physical media, requiring careful assessment of its long-term adaptability.

Strategic Advantages And Outlook

Alliance Entertainment’s strategic advantages lie in its established distribution network and diversified product portfolio. However, the outlook remains cautious due to industry-wide digital disruption. Success will depend on its capacity to innovate within physical media niches while expanding digital capabilities, alongside prudent financial management to navigate its leveraged position.

Sources

Company filings (CIK: 0001823584), inferred financials for FY 2024

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