investorscraft@gmail.com

Intrinsic ValueMedia-Maker S.p.A. (ALKER.PA)

Previous Close1.05
Intrinsic Value
Upside potential
Previous Close
1.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Media-Maker S.p.A. operates in the branded content and media production sector, specializing in Italy’s fast-moving digital and traditional media landscape. The company generates revenue through editorial content production, branded content consulting, and integrated marketing services, catering to businesses seeking tailored communication strategies. Its diversified service portfolio includes digital and physical advertising, studio production for TV and film, and multimedia content creation, positioning it as a versatile player in Italy’s competitive media market. Media-Maker’s niche expertise in branded content allows it to serve clients across industries, though its relatively recent incorporation (2017) suggests it is still scaling operations. The company’s reliance on Italy’s domestic market exposes it to regional economic fluctuations, but its multi-channel approach—spanning digital outdoors, infopads, and studio productions—provides resilience against sector-specific downturns. While smaller than global competitors, its integrated model and focus on high-value content creation differentiate it in a crowded space.

Revenue Profitability And Efficiency

In FY 2022, Media-Maker reported revenue of €13.6 million, but net losses widened to €6.7 million, reflecting operational challenges or strategic investments. Positive operating cash flow of €1.6 million suggests some liquidity generation, though capital expenditures (€2.3 million) exceeded this, indicating reinvestment needs. The lack of diluted EPS underscores unprofitability, likely due to high costs relative to scale.

Earnings Power And Capital Efficiency

The company’s negative net income and absence of EPS highlight weak earnings power, possibly due to upfront production costs or low-margin contracts. Capital efficiency appears strained, with capex outweighing operating cash flow, though this may support future growth if studios and digital infrastructure yield returns.

Balance Sheet And Financial Health

Media-Maker’s balance sheet shows limited liquidity (€0.4 million cash) against significant total debt (€10.5 million), raising leverage concerns. The negative equity position (implied by net losses) further stresses financial health, necessitating careful debt management or equity raises to sustain operations.

Growth Trends And Dividend Policy

No dividends were paid in FY 2022, aligning with reinvestment priorities amid losses. Growth prospects hinge on scaling high-margin branded content services, but the lack of historical data makes trend analysis difficult. The studio and digital expansion could drive future revenue if demand for localized content persists.

Valuation And Market Expectations

With a market cap of €2.1 million, the company trades at a fraction of revenue, reflecting skepticism about profitability. The low beta (0.27) suggests limited correlation to broader markets, possibly due to its niche focus or illiquidity.

Strategic Advantages And Outlook

Media-Maker’s integrated production capabilities and Italy-centric focus offer localized advantages, but profitability challenges and high leverage pose risks. Success depends on monetizing studio assets and expanding higher-margin consulting services, though macroeconomic pressures could delay a turnaround.

Sources

Company description, financials derived from disclosed ticker data (EURONEXT).

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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