investorscraft@gmail.com

Intrinsic ValueBroadpeak S.A. (ALBPK.PA)

Previous Close2.20
Intrinsic Value
Upside potential
Previous Close
2.20

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

Broadpeak SA operates in the communication equipment sector, specializing in advanced video delivery solutions for content and network service providers globally. The company’s core offerings include content delivery networks (CDNs), cloud PVR, multicast ABR, and ad insertion technologies, which enable seamless streaming across IPTV, cable, satellite, OTT, and mobile platforms. Its solutions cater to the growing demand for high-quality, scalable video delivery, positioning Broadpeak as a key enabler for media companies transitioning to next-generation digital infrastructures. Broadpeak differentiates itself through innovations like 5G and multi-access edge computing (MEC) solutions, which enhance efficiency for live and on-demand content. The company serves a diverse clientele, including telecom operators and broadcasters, leveraging its expertise in video analytics and multi-CDN orchestration to optimize performance. Despite intense competition from larger players like Akamai and Cloudflare, Broadpeak maintains a niche focus on high-performance video delivery, supported by its R&D-driven approach and partnerships with industry leaders. The shift toward OTT and IP-based viewing further solidifies its relevance in a rapidly evolving market.

Revenue Profitability And Efficiency

Broadpeak reported revenue of €39.4 million for the period, reflecting its steady demand for video delivery solutions. However, the company posted a net loss of €4.0 million, with diluted EPS at -€0.32, indicating ongoing profitability challenges. Operating cash flow was negative at €3.8 million, exacerbated by significant capital expenditures of €10.2 million, likely tied to R&D and infrastructure investments to support future growth.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore its current reinvestment phase, prioritizing technological advancements over short-term profitability. High capital expenditures relative to revenue suggest aggressive spending to maintain competitiveness in the video delivery space. Broadpeak’s ability to scale its solutions efficiently will be critical to improving margins and achieving sustainable earnings power in the long term.

Balance Sheet And Financial Health

Broadpeak’s balance sheet shows €3.7 million in cash and equivalents against total debt of €11.7 million, indicating moderate liquidity constraints. The elevated debt level, coupled with negative cash flow, raises concerns about near-term financial flexibility. However, its modest market cap of €15.6 million suggests investors are pricing in the company’s growth potential despite current financial strain.

Growth Trends And Dividend Policy

The company operates in a high-growth segment driven by increasing demand for OTT and IP-based video services. While Broadpeak does not currently pay dividends, its focus on R&D and market expansion aligns with its growth trajectory. Future profitability will hinge on its ability to monetize its technology stack and capture a larger share of the evolving video delivery market.

Valuation And Market Expectations

With a market cap of €15.6 million and a beta of 0.76, Broadpeak is viewed as a moderately volatile, small-cap growth play. The negative earnings and cash flow likely weigh on valuation multiples, but the company’s niche expertise in video delivery could attract strategic interest if it demonstrates clearer paths to profitability.

Strategic Advantages And Outlook

Broadpeak’s strategic advantage lies in its specialized video delivery technologies, particularly in multicast ABR and 5G-enabled solutions. The company is well-positioned to benefit from the global shift toward IP-based content consumption, though execution risks remain. Success will depend on balancing innovation with financial discipline, as well as forging partnerships to expand its market reach in a competitive landscape.

Sources

Company description, financial data provided

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