investorscraft@gmail.com

Intrinsic ValueNextedia S.A. (ALNXT.PA)

Previous Close0.40
Intrinsic Value
Upside potential
Previous Close
0.40

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

Nextedia S.A. operates as a digital marketing services provider in France, specializing in cybersecurity, cloud and digital workspace solutions, and customer experience enhancement. The company serves businesses seeking to optimize their digital transformation, leveraging its expertise in integrated marketing and technology-driven services. Positioned in the competitive advertising agencies sector, Nextedia differentiates itself through a hybrid approach that combines digital marketing with IT solutions, catering to the growing demand for secure and seamless digital interactions. The firm’s rebranding from Social Mix Media Group in 2013 reflects its strategic pivot toward comprehensive digital services, aligning with broader industry trends favoring cloud adoption and cybersecurity. While its market cap suggests a smaller player, Nextedia’s niche focus on the French market allows it to maintain relevance amid larger global competitors. The absence of dividends indicates a reinvestment strategy aimed at sustaining growth in a rapidly evolving digital landscape.

Revenue Profitability And Efficiency

Nextedia reported revenue of €64.6 million, with net income of €1.9 million, reflecting modest profitability in a competitive sector. The diluted EPS of €0.049 underscores its small-scale earnings power. Operating cash flow of €2.6 million suggests reasonable liquidity generation, though capital expenditures were negligible, indicating limited reinvestment in physical assets during the period.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its digital marketing and IT services, with a beta of 0.812 indicating lower volatility relative to the market. The absence of significant capital expenditures implies capital-light operations, though this may limit scalability. The €9.7 million in cash reserves provides a buffer for strategic initiatives or potential downturns.

Balance Sheet And Financial Health

Nextedia maintains a conservative balance sheet, with €9.7 million in cash and equivalents against €6.7 million in total debt, reflecting a solid liquidity position. The debt level is manageable, supported by positive operating cash flow, suggesting financial stability despite its smaller size in the advertising and IT services sector.

Growth Trends And Dividend Policy

The company’s growth appears organic, with no dividends paid, signaling a focus on reinvesting earnings into operations or acquisitions. The lack of capex may imply reliance on partnerships or asset-light expansion. Given its niche focus, growth is likely tied to demand for digital transformation services in France.

Valuation And Market Expectations

With a market cap of €21.1 million, Nextedia trades at a modest valuation, reflecting its small-scale operations and regional focus. The beta below 1 suggests lower systematic risk, but investor expectations may be tempered by limited visibility in a crowded market. The absence of dividends may also weigh on broader investor appeal.

Strategic Advantages And Outlook

Nextedia’s integration of digital marketing with IT solutions provides a differentiated offering, though competition from larger agencies poses challenges. Its strong cash position and low debt provide flexibility, but growth depends on capturing a larger share of France’s digital services market. The outlook hinges on its ability to scale its hybrid model without significant capital outlays.

Sources

Company filings, Euronext Paris

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