investorscraft@gmail.com

Intrinsic ValueAtari S.A. (ALATA.PA)

Previous Close0.12
Intrinsic Value
Upside potential
Previous Close
0.12

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

Atari SA operates as a diversified interactive entertainment company with a legacy spanning over five decades. The company generates revenue through video game development, licensing its iconic franchises (including Asteroids, Pong, and RollerCoaster Tycoon), and monetizing its extensive portfolio of approximately 200 games across multiple platforms. Atari has expanded into emerging markets such as blockchain and NFTs through its Atari Token ecosystem, though this remains a nascent segment. The company also produces hardware, notably the Atari VCS gaming console, blending retro appeal with modern functionality. Positioned in the competitive electronic gaming and multimedia sector, Atari leverages its strong brand recognition but faces challenges in scaling its newer initiatives against established gaming giants. Its hybrid model—combining licensing, hardware, and digital content—aims to capitalize on nostalgia while exploring growth in decentralized technologies.

Revenue Profitability And Efficiency

Atari reported revenue of €20.6 million for FY 2024, reflecting its reliance on licensing and game sales. However, profitability remains strained, with a net loss of €13.5 million and negative diluted EPS of €0.0319. Operating cash flow was negative €4.3 million, indicating ongoing operational challenges. The absence of capital expenditures suggests limited recent investments in growth infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its inability to translate revenue into profitability, as evidenced by persistent net losses. Capital efficiency is further pressured by high debt levels relative to its modest cash position of €2.6 million, limiting flexibility for strategic investments or debt reduction.

Balance Sheet And Financial Health

Atari’s balance sheet shows significant leverage, with total debt of €46.1 million dwarfing its cash reserves. This raises concerns about liquidity and solvency, particularly given its negative operating cash flow. The lack of dividend payments aligns with its focus on preserving capital amid financial headwinds.

Growth Trends And Dividend Policy

Growth initiatives like blockchain and the Atari VCS platform have yet to offset legacy declines, as reflected in negative earnings. The company does not pay dividends, prioritizing reinvestment—though current cash constraints may limit this strategy. Its ability to monetize its IP library and expand into digital ecosystems will be critical for future traction.

Valuation And Market Expectations

With a market cap of €70.8 million and a negative beta, Atari is viewed as a speculative play, detached from broader market movements. Investors likely discount its valuation due to inconsistent profitability and high debt, awaiting proof of execution in newer ventures like NFTs and hardware.

Strategic Advantages And Outlook

Atari’s key advantage lies in its iconic IP, which provides licensing opportunities and fan loyalty. However, its outlook hinges on successfully pivoting to digital and blockchain-based revenue streams while managing debt. Near-term risks include cash burn and competition, but long-term potential exists if it can modernize its legacy assets.

Sources

Company filings, Bloomberg

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