investorscraft@gmail.com

Intrinsic ValueDNXCorp SE (ALDNX.PA)

Previous Close14.25
Intrinsic Value
Upside potential
Previous Close
14.25

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

DNXCorp SE operates as a Luxembourg-based internet company specializing in audience development and monetization through digital platforms. The company focuses on traffic generation, website development, and multi-country payment solutions, catering primarily to the entertainment and e-commerce sectors. Its core revenue model leverages proprietary video streaming technology, CRM analytics, and payment services for web traders, positioning it as a niche player in the internet content and information industry. DNXCorp’s market position is reinforced by its ability to integrate payment solutions across multiple geographies, enhancing transactional efficiency for digital businesses. While it operates in a competitive space dominated by larger tech firms, its specialized services in traffic monetization and payment processing provide differentiation. The company’s focus on high-margin digital services allows it to maintain profitability despite its relatively small scale compared to global peers.

Revenue Profitability And Efficiency

In FY 2023, DNXCorp reported revenue of €22.0 million, with net income reaching €5.3 million, reflecting a robust net margin of approximately 24%. Operating cash flow stood at €7.1 million, supported by efficient working capital management. Capital expenditures were minimal at €0.1 million, indicating a capital-light business model that prioritizes scalability and profitability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €2.69 underscores strong earnings power relative to its market capitalization. With low capital intensity and high cash conversion, DNXCorp demonstrates efficient capital allocation. Its ability to generate consistent free cash flow supports reinvestment and shareholder returns without significant leverage.

Balance Sheet And Financial Health

DNXCorp maintains a solid balance sheet, with €5.8 million in cash and equivalents against total debt of €1.7 million, yielding a net cash position. This conservative financial structure provides flexibility for strategic initiatives or dividend distributions. The absence of significant liabilities reinforces its financial stability.

Growth Trends And Dividend Policy

While growth metrics are not explicitly detailed, the company’s dividend payout of €3.75 per share signals a commitment to returning capital to shareholders. The sustainability of this policy is supported by strong cash flow generation and a lean operational model. Future growth may hinge on expanding its payment solutions and traffic monetization services.

Valuation And Market Expectations

With a market capitalization of €41.6 million and a beta of 0.63, DNXCorp trades with lower volatility than the broader market. Its valuation reflects investor confidence in its niche positioning and profitability, though limited public comparables may obscure relative benchmarks.

Strategic Advantages And Outlook

DNXCorp’s strategic advantages lie in its integrated digital monetization tools and payment solutions, which cater to a growing e-commerce and entertainment demand. The outlook remains stable, provided it continues to innovate in traffic optimization and cross-border payment efficiency. However, competition from larger platforms poses a long-term challenge.

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