investorscraft@gmail.com

Intrinsic ValueADThink Media S.A. (ALADM.PA)

Previous Close1.48
Intrinsic Value
Upside potential
Previous Close
1.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ADThink Media SA operates in the digital advertising sector, specializing in performance-driven solutions for advertisers and publishers in France. The company’s core revenue model is built around its Adthink Display Network, which delivers engaging ad formats, and its Trading Desk, which optimizes performance advertising. Additionally, its Data Activation solutions enable precise audience targeting, while its Affiliates network provides hands-on campaign management, enhancing client ROI through conversion funnel optimization. Positioned as a niche player, ADThink Media focuses on mid-market advertisers seeking cost-effective, data-driven digital advertising solutions. The company’s expertise in performance marketing and customer acquisition differentiates it from larger, less specialized competitors. However, its market share remains modest compared to global advertising giants, reflecting its regional focus and targeted service offerings.

Revenue Profitability And Efficiency

In FY 2020, ADThink Media reported revenue of €10.24 million, with net income of €0.71 million, translating to a diluted EPS of €0.12. Operating cash flow stood at €0.69 million, while capital expenditures were €0.22 million, indicating disciplined spending. The company’s profitability metrics suggest efficient cost management, though its modest scale limits operating leverage compared to larger peers in the advertising sector.

Earnings Power And Capital Efficiency

ADThink Media’s earnings power is supported by its performance-focused advertising solutions, which drive steady revenue streams. The company’s capital efficiency is evident in its ability to generate positive operating cash flow despite its smaller size. However, its reliance on regional markets and mid-tier clients may constrain scalability, requiring careful capital allocation to sustain growth.

Balance Sheet And Financial Health

As of December 2020, ADThink Media held €1.88 million in cash and equivalents against total debt of €2.48 million, reflecting a manageable leverage position. The company’s liquidity appears adequate for its operational needs, though its debt levels warrant monitoring given its modest cash reserves and revenue base.

Growth Trends And Dividend Policy

ADThink Media’s growth trajectory is tied to the expansion of digital advertising in France, though its small scale limits visibility into long-term trends. The company paid a dividend of €0.10 per share in FY 2020, signaling a commitment to shareholder returns despite its growth-oriented business model. Future dividend sustainability will depend on earnings stability and cash flow generation.

Valuation And Market Expectations

With a negligible market capitalization and low beta of 0.05, ADThink Media is a micro-cap stock with limited market attention. Its valuation reflects its niche positioning and regional focus, with investors likely discounting its prospects due to scalability challenges and competitive pressures in the digital advertising space.

Strategic Advantages And Outlook

ADThink Media’s strategic advantages lie in its specialized performance advertising solutions and hands-on client support. However, its outlook is tempered by its small scale and reliance on the French market. To sustain growth, the company may need to explore partnerships or technological advancements to enhance its competitive edge in an increasingly crowded digital advertising landscape.

Sources

Company description, financial data from disclosed filings (FY 2020), and market data from EURONEXT.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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