investorscraft@gmail.com

Intrinsic ValueBD Multimedia S.A. (ALBDM.PA)

Previous Close5.00
Intrinsic Value
Upside potential
Previous Close
5.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BD Multimedia SA operates in the telecommunications services sector, specializing in payment solutions tailored for digital and physical transactions. The company's flagship product, StarPass, serves as a unified payment platform predominantly utilized in the gaming industry across approximately 50 countries, reflecting its global reach. Additionally, BD Multimedia offers Toneo First, a prepaid payment card, and Payment.net, an online payment processing system for digital content and physical goods, diversifying its revenue streams. Founded in 1986 and headquartered in Paris, the company has established a niche in the competitive payment solutions market, though its scale remains modest compared to larger fintech players. Its focus on gaming and digital content payments positions it in a high-growth segment, but it faces intense competition from both established financial institutions and agile fintech startups. The company’s ability to innovate and expand its geographic footprint will be critical to sustaining its market position.

Revenue Profitability And Efficiency

In FY 2023, BD Multimedia reported revenue of €2.04 million, underscoring its small-scale operations. However, the company posted a net loss of €1.32 million, with diluted EPS at -€0.51, reflecting profitability challenges. Operating cash flow was negative at €1.11 million, while capital expenditures totaled €499,000, indicating ongoing investments despite financial strain. These metrics highlight inefficiencies and the need for improved cost management or revenue growth to achieve sustainability.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow suggest limited earnings power in the near term. Capital efficiency appears constrained, as evidenced by the disparity between revenue and expenditures. With a market capitalization of €6.43 million, BD Multimedia’s ability to generate returns on invested capital remains under pressure, requiring strategic adjustments to enhance operational performance and shareholder value.

Balance Sheet And Financial Health

BD Multimedia’s balance sheet shows €1.12 million in cash and equivalents, providing limited liquidity. Total debt stands at €468,000, which is manageable relative to its cash position. However, the negative operating cash flow raises concerns about its ability to service obligations without additional financing. The company’s financial health appears fragile, necessitating careful monitoring of cash burn and potential funding needs.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue stagnating and profitability elusive. The company does not pay dividends, reflecting its focus on preserving capital for operational needs and potential reinvestment. Given its current financial trajectory, BD Multimedia’s growth prospects hinge on expanding its product offerings or entering new markets to drive top-line improvement.

Valuation And Market Expectations

With a market cap of €6.43 million and a beta of -0.011, BD Multimedia is a micro-cap stock with low correlation to broader market movements. The negative earnings and cash flow suggest the market assigns minimal growth expectations, likely pricing the stock based on speculative potential rather than current fundamentals. Investors appear cautious, awaiting signs of turnaround or strategic breakthroughs.

Strategic Advantages And Outlook

BD Multimedia’s niche focus on gaming and digital payments offers a strategic advantage in a high-growth sector, but execution risks remain significant. The outlook is uncertain, with profitability challenges overshadowing its market positioning. Success will depend on its ability to scale operations, improve cost efficiency, and differentiate its offerings in a crowded fintech landscape.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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