investorscraft@gmail.com

Intrinsic ValueFill Up Media S.A. (ALFUM.PA)

Previous Close6.65
Intrinsic Value
Upside potential
Previous Close
6.65

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

Fill Up Media S.A. operates in the advertising industry, specializing in sound advertising spots broadcast via digital screens on fuel dispensers. Founded in 2010 and based in Lyon, France, the company leverages high-traffic locations such as gas stations to deliver targeted audio-visual advertisements. This niche approach allows Fill Up Media to offer advertisers a unique, captive audience during refueling, differentiating it from traditional outdoor and digital advertising platforms. The company operates within the competitive Communication Services sector, where it competes with broader media and advertising agencies. Its market position is defined by its innovative use of fuel dispensers as advertising mediums, though its scale remains relatively small compared to industry leaders. Fill Up Media's revenue model relies on securing advertising contracts, with performance tied to the adoption of its digital screens and the attractiveness of its audience demographics to advertisers. The company's growth potential hinges on expanding its network of screens and enhancing its advertising technology to attract larger brands.

Revenue Profitability And Efficiency

Fill Up Media reported revenue of €9.7 million for the period, reflecting its core advertising operations. However, the company posted a net loss of €2.5 million, indicating challenges in achieving profitability. Operating cash flow was negative at €-0.9 million, compounded by capital expenditures of €-1.5 million, suggesting ongoing investments in its digital infrastructure. These figures highlight inefficiencies in converting revenue into sustainable earnings.

Earnings Power And Capital Efficiency

The company's diluted EPS of €-0.85 underscores its current lack of earnings power. Negative operating cash flow and significant capital expenditures further indicate suboptimal capital efficiency. Fill Up Media's ability to monetize its advertising platform remains unproven, with its financial performance lagging behind industry benchmarks for profitability and return on invested capital.

Balance Sheet And Financial Health

Fill Up Media maintains a cash position of €4.9 million, providing some liquidity, but total debt of €4.5 million raises concerns about leverage. The negative net income and cash flow strain its financial health, potentially limiting its ability to fund growth or service debt without additional financing. The balance sheet reflects a company in transition, with assets tied to its advertising infrastructure.

Growth Trends And Dividend Policy

The company's growth trajectory is uncertain, with no dividend payments, reflecting its focus on reinvestment or stabilization. The lack of profitability and negative cash flows suggest that near-term growth may depend on external funding or operational turnaround. Fill Up Media's ability to scale its advertising network and improve monetization will be critical to reversing its current trends.

Valuation And Market Expectations

With a market capitalization of €18.1 million, Fill Up Media trades at a premium to its revenue, likely reflecting speculative expectations for future growth. The negative beta of -1.31 indicates atypical market correlation, possibly due to its niche business model. Investors appear to be pricing in a potential turnaround or expansion, though current financials do not yet support such optimism.

Strategic Advantages And Outlook

Fill Up Media's strategic advantage lies in its unique advertising medium, targeting consumers during refueling. However, its financial struggles and competitive industry pose significant risks. The outlook depends on its ability to scale profitably, secure larger advertising contracts, and manage costs. Success will require leveraging its niche positioning while addressing operational inefficiencies to achieve sustainable growth.

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