investorscraft@gmail.com

Intrinsic ValueDon't Nod Entertainment S.A. (ALDNE.PA)

Previous Close0.60
Intrinsic Value
Upside potential
Previous Close
0.60

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

Don't Nod Entertainment S.A. is a French video game developer and publisher specializing in narrative-driven adventure, action, and role-playing games across consoles, PCs, and mobile platforms. The company has carved a niche in the Electronic Gaming & Multimedia sector by focusing on emotionally engaging storytelling and innovative gameplay mechanics, distinguishing itself from larger competitors. Its portfolio includes critically acclaimed titles that appeal to a global audience, reinforcing its reputation as a creative force in indie and mid-tier gaming. Operating in a highly competitive industry dominated by major studios, Don't Nod leverages its agility and artistic vision to target underserved segments, particularly fans of immersive single-player experiences. While its market share is modest compared to industry giants, its strong brand loyalty and consistent critical reception position it well for sustained growth in the evolving gaming landscape.

Revenue Profitability And Efficiency

In its latest fiscal year, Don't Nod reported revenue of €3.3 million, overshadowed by a net loss of €64.3 million, reflecting significant challenges in scaling profitability. The diluted EPS of -€4.92 underscores these struggles, though operating cash flow of €3.1 million suggests some operational resilience. High capital expenditures of €27.1 million indicate aggressive investments in future game development, which may pressure short-term margins.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight inefficiencies in converting creative output into sustainable profits, likely due to high development costs and marketing expenses typical of the gaming industry. Operating cash flow positivity is a silver lining, but the substantial capex outlay raises questions about near-term capital allocation and ROI, particularly as it competes with better-funded peers.

Balance Sheet And Financial Health

Don't Nod’s financial health appears strained, with no reported cash reserves and €1.6 million in total debt. The absence of cash equivalents and reliance on external financing could limit flexibility, especially given the capital-intensive nature of game development. Investors should monitor liquidity closely, as the company may require additional funding to support its pipeline and navigate cyclical demand.

Growth Trends And Dividend Policy

Growth prospects hinge on the success of upcoming titles and potential franchise expansions, though historical losses temper optimism. The company does not pay dividends, reinvesting all resources into R&D and IP creation. This aligns with industry norms but may deter income-focused investors until profitability stabilizes.

Valuation And Market Expectations

With a market cap of €10.6 million and a beta of 0.525, Don't Nod is viewed as a high-risk, speculative play. The valuation reflects skepticism about near-term earnings recovery, though its niche appeal and creative pedigree could attract long-term believers if execution improves.

Strategic Advantages And Outlook

Don't Nod’s strategic edge lies in its storytelling expertise and loyal fanbase, but execution risks and funding needs remain critical hurdles. The outlook depends on balancing artistic ambition with financial discipline, leveraging partnerships, and diversifying revenue streams (e.g., licensing) to mitigate cyclicality. Success in upcoming releases will be pivotal for investor confidence.

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