investorscraft@gmail.com

Intrinsic ValueNetgem S.A. (ALNTG.PA)

Previous Close0.76
Intrinsic Value
Upside potential
Previous Close
0.76

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

Netgem SA operates in the competitive digital entertainment and communication equipment sector, specializing in OTT (over-the-top) and multiscreen services. The company’s flagship product, NetgemTV, provides a flexible entertainment platform accessible across devices, including mobile and laptops, without requiring a traditional TV box. This positions Netgem as a nimble player in the evolving media landscape, catering to cord-cutters and tech-savvy consumers who prioritize on-demand content. Additionally, its Videofutur VOD library and SuperStream Wi-Fi mesh solution enhance its value proposition by addressing connectivity and content accessibility challenges. Netgem primarily serves the French and UK markets, where it competes with larger telecom and media conglomerates by offering a streamlined, user-friendly alternative. Its partnerships with media companies for streaming services further diversify revenue streams. While the company operates in a capital-intensive industry dominated by giants, its focus on innovation and niche markets allows it to maintain relevance. However, scalability remains a challenge given the competitive pressures and rapid technological advancements in the sector.

Revenue Profitability And Efficiency

Netgem reported revenue of €33.8 million for the period, with net income of €2 million, reflecting a modest but stable profitability margin. The company’s operating cash flow of €7 million suggests efficient operational management, particularly given negligible capital expenditures. This indicates a lean cost structure, though revenue growth may be constrained by market saturation in its core regions.

Earnings Power And Capital Efficiency

With diluted EPS of €0.0573, Netgem demonstrates modest earnings power relative to its market cap. The absence of significant capital expenditures implies capital efficiency, as the business relies on existing infrastructure and partnerships rather than heavy reinvestment. However, the low beta (0.59) suggests limited earnings volatility but also subdued growth expectations.

Balance Sheet And Financial Health

Netgem maintains a solid balance sheet, with €6.6 million in cash and equivalents against total debt of €1.98 million, indicating strong liquidity and low leverage. This conservative financial structure provides flexibility but may also reflect limited aggressive expansion or R&D investment.

Growth Trends And Dividend Policy

The company’s growth appears steady but unspectacular, with no explicit guidance on expansion beyond its current markets. Its dividend payout (€0.05 per share) signals a commitment to shareholder returns, though the yield is likely modest given the stock’s valuation. Future growth may hinge on scaling its SuperStream and B2B streaming solutions.

Valuation And Market Expectations

At a market cap of €32 million, Netgem trades at a modest multiple of revenue and earnings, aligning with its niche positioning. The low beta suggests the market views it as a stable but low-growth entity, with limited upside unless it diversifies or captures larger market share.

Strategic Advantages And Outlook

Netgem’s agility and focus on user-friendly digital entertainment solutions are key strengths, but its small scale limits competitive moats. The outlook depends on its ability to innovate within budget constraints and expand its partnerships. Regulatory shifts in telecom and media could present opportunities or risks, particularly in its core markets.

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