investorscraft@gmail.com

Intrinsic ValueISPD Network, S.A. (ALISP.PA)

Previous Close1.89
Intrinsic Value
Upside potential
Previous Close
1.89

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

ISPD Network, S.A. operates as a performance and brand marketing specialist, offering a comprehensive suite of digital advertising and marketing services across Spain, Europe, the United States, and Latin America. The company focuses on optimizing brand presence through online advertising, media content analysis, and digital platform enhancements. Its diversified service portfolio includes consultancy, commercial brokerage, and personnel recruitment, catering to brands, manufacturers, and distributors seeking to maximize their digital footprint. ISPD Network differentiates itself through integrated solutions that combine data-driven insights with strategic execution, positioning it as a mid-tier player in the competitive advertising agency sector. The company’s subsidiary structure under ISP Digital, S.L.U. provides operational leverage, though its regional focus may limit scalability compared to global competitors. With a rebrand from Antevenio in 2021, ISPD Network emphasizes modernization, yet its market share remains modest relative to industry leaders.

Revenue Profitability And Efficiency

In FY 2023, ISPD Network reported revenue of €140 million, with net income of €2.85 million, translating to a diluted EPS of €0.19. Operating cash flow was negative at €-2.74 million, likely reflecting working capital adjustments or timing differences, while capital expenditures remained minimal at €-98,428. The company’s profitability margins appear thin, suggesting competitive pressures or high service delivery costs inherent to the advertising sector.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its modest net income and negative operating cash flow, indicating potential inefficiencies in cash conversion. With a market cap of €37.1 million, ISPD Network’s capital efficiency metrics may lag behind peers, though its low beta (0.026) implies minimal sensitivity to broader market volatility, possibly due to its niche focus.

Balance Sheet And Financial Health

ISPD Network maintains a balanced liquidity position, with €11.7 million in cash and equivalents against €17.1 million in total debt. The debt level is manageable relative to equity, but the negative operating cash flow raises questions about near-term liquidity sustainability. The absence of dividends aligns with its focus on reinvestment or debt management.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the company’s global service footprint suggests potential for expansion, albeit in a fragmented market. Its dividend policy is conservative, with no payouts in FY 2023, likely prioritizing operational flexibility over shareholder returns. The lack of explicit growth guidance warrants caution in projecting future performance.

Valuation And Market Expectations

At a market cap of €37.1 million, ISPD Network trades at a low earnings multiple, reflecting its small-scale operations and sector challenges. Investor expectations appear muted, given its limited earnings power and cash flow volatility, though its niche expertise could attract strategic interest.

Strategic Advantages And Outlook

ISPD Network’s strengths lie in its integrated digital marketing solutions and regional diversification. However, its outlook is tempered by thin margins and cash flow constraints. Success hinges on scaling its service offerings while improving operational efficiency, though macroeconomic headwinds in advertising spending pose risks.

Sources

Company filings, Euronext Paris disclosures

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