investorscraft@gmail.com

Intrinsic ValueAudioValley S.A. (ALAVY.PA)

Previous Close1.08
Intrinsic Value
Upside potential
Previous Close
1.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AudioValley SA operates in the digital audio sector, leveraging a diversified portfolio of platforms to serve both creators and brands. Its flagship product, Radionomy, enables radio enthusiasts to broadcast and monetize content, while Storever provides retail brands with in-store audio-visual solutions, including music services and digital signage. Jamendo, another key asset, functions as an independent music community, offering a vast catalog of tracks for streaming and download. The company operates in a competitive digital audio landscape, where differentiation hinges on user engagement and monetization capabilities. AudioValley’s niche lies in its hybrid approach, combining B2C platforms like Radionomy and Jamendo with B2B solutions through Storever. This dual focus allows it to tap into both consumer-driven and enterprise revenue streams, though its market position remains challenged by larger players in streaming and digital advertising. The company’s ability to scale its platforms and attract sustainable monetization will be critical to its long-term viability.

Revenue Profitability And Efficiency

In FY 2021, AudioValley reported revenue of €28.3 million, reflecting its operational footprint in digital audio services. However, the company posted a net loss of €6.4 million, with diluted EPS at -€0.0599, indicating ongoing profitability challenges. Operating cash flow was negative at €3.97 million, exacerbated by capital expenditures of €846,000, underscoring inefficiencies in converting revenue to cash.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight struggles in achieving capital efficiency. With an operating cash flow deficit and significant net losses, AudioValley’s ability to generate sustainable earnings remains uncertain. The lack of positive EPS further signals weak earnings power, necessitating strategic adjustments to improve margins and operational leverage.

Balance Sheet And Financial Health

AudioValley’s balance sheet shows €2.81 million in cash and equivalents against total debt of €17.6 million, indicating a leveraged position. The high debt relative to liquidity raises concerns about financial flexibility, particularly given the company’s negative cash flow. This structure may constrain near-term investment capacity without additional financing.

Growth Trends And Dividend Policy

Revenue trends and profitability metrics suggest limited growth momentum, with no dividends distributed in FY 2021. The absence of a dividend policy aligns with the company’s focus on reinvesting scarce resources, though persistent losses may hinder its ability to fund organic expansion or strategic initiatives.

Valuation And Market Expectations

With a market capitalization near zero and a beta of 0.45, AudioValley is perceived as a high-risk, low-liquidity investment. The market appears to discount its prospects, reflecting skepticism about its ability to achieve profitability or scale meaningfully in a competitive digital audio market.

Strategic Advantages And Outlook

AudioValley’s diversified platform portfolio offers niche opportunities, but execution risks remain high. Success hinges on improving monetization, reducing losses, and managing debt. The outlook is cautious, with the company needing to demonstrate sustainable traction in either B2C or B2B segments to regain investor confidence.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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