investorscraft@gmail.com

Intrinsic ValueArtefact S.A. (ALATF.PA)

Previous Close7.82
Intrinsic Value
Upside potential
Previous Close
7.82

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

Artefact SA operates in the competitive advertising and data consulting sector, specializing in data-driven marketing solutions. The company provides a comprehensive suite of services, including AI-driven data strategy, digital marketing, and e-commerce optimization, positioning itself as a hybrid between a traditional advertising agency and a data science consultancy. Its expertise in AI algorithms, data lakes, and martech platforms allows it to cater to businesses seeking advanced analytics and automation. Artefact differentiates itself through its integrated approach, combining creative advertising with technical data solutions, which appeals to clients navigating digital transformation. The company’s rebranding from NetBooster SA in 2018 reflects its strategic pivot toward data-centric services, aligning with growing demand for AI and analytics in marketing. While the advertising industry remains fragmented, Artefact’s niche focus on data-driven campaigns and consulting provides a defensible market position, particularly in Europe where digital transformation investments are accelerating.

Revenue Profitability And Efficiency

In FY 2020, Artefact reported revenue of €75.1 million, with net income of €3.9 million, translating to a diluted EPS of €0.0947. Operating cash flow stood at €7.6 million, indicating healthy cash generation relative to net income. Capital expenditures were modest at €0.2 million, reflecting a capital-light business model. The company’s profitability metrics suggest efficient operations, though its beta of 1.72 indicates higher volatility compared to the broader market.

Earnings Power And Capital Efficiency

Artefact’s earnings power is supported by its ability to monetize data-driven marketing services, with a focus on high-margin consulting and AI projects. The company’s operating cash flow coverage of net income demonstrates solid capital efficiency, though its reliance on client-driven projects may lead to cyclical earnings. The absence of significant capex suggests a scalable model, but growth may require continued investment in talent and technology.

Balance Sheet And Financial Health

Artefact’s balance sheet shows €27.9 million in cash and equivalents against €33.9 million in total debt, indicating a manageable leverage position. The company’s liquidity appears adequate, with no dividend payouts allowing for reinvestment. However, the debt level warrants monitoring, particularly in a competitive industry where client budgets can fluctuate.

Growth Trends And Dividend Policy

Artefact’s growth is tied to the expansion of data-driven marketing and AI adoption, though its revenue base remains relatively small. The company does not pay dividends, opting to retain earnings for organic growth or strategic acquisitions. Its focus on high-value services like AI industrialization could drive future top-line expansion if demand for advanced analytics sustains.

Valuation And Market Expectations

With no disclosed market capitalization, Artefact’s valuation is unclear, though its niche positioning in data marketing could attract premium multiples if growth accelerates. The high beta suggests investor expectations of volatility, likely reflecting sensitivity to advertising spend cycles and tech adoption trends.

Strategic Advantages And Outlook

Artefact’s dual expertise in marketing and data science provides a unique edge, particularly as brands prioritize ROI-driven campaigns. Its outlook hinges on sustained demand for AI and analytics, though competition from larger agencies and tech firms poses risks. Strategic partnerships or acquisitions could enhance its capabilities and market reach in the medium term.

Sources

Company description, financial data from public filings (FY 2020), and industry context.

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