investorscraft@gmail.com

Intrinsic ValuePullup Entertainment S.A. (ALPUL.PA)

Previous Close13.80
Intrinsic Value
Upside potential
Previous Close
13.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pullup Entertainment SA operates in the dynamic and competitive electronic gaming and multimedia sector, specializing in the development, publishing, and distribution of video games across multiple platforms, including consoles, PC, and mobile devices. The company leverages a diversified revenue model, generating income through both physical and digital sales channels, including direct downloads from platforms like PlayStation, Xbox, and Nintendo Switch. Its portfolio targets a broad audience, ranging from casual mobile gamers to dedicated console players, positioning it as a versatile player in the global gaming market. Pullup Entertainment's strategic focus on multi-platform distribution enhances its market reach, though it faces intense competition from larger publishers and indie developers. The company's ability to adapt to evolving consumer preferences and technological advancements, such as cloud gaming and subscription services, will be critical to maintaining its niche in an industry dominated by giants like Electronic Arts and Ubisoft.

Revenue Profitability And Efficiency

In FY 2024, Pullup Entertainment reported revenue of €188.2 million, reflecting its active engagement in the gaming market. However, the company posted a net loss of €19.9 million, with diluted EPS at -€3.22, indicating profitability challenges. Operating cash flow was positive at €46.1 million, suggesting operational efficiency, but significant capital expenditures of €82.3 million highlight heavy investment in game development and distribution infrastructure.

Earnings Power And Capital Efficiency

The company's negative net income and EPS underscore earnings pressure, likely due to high development costs and competitive pricing in the gaming industry. While operating cash flow remains robust, the substantial capital expenditures indicate a focus on long-term growth, though this has strained short-term profitability. The balance between reinvestment and earnings recovery will be pivotal for future capital efficiency.

Balance Sheet And Financial Health

Pullup Entertainment's financial health is mixed, with €17.9 million in cash and equivalents against total debt of €156 million, reflecting a leveraged position. The high debt level relative to cash reserves may constrain financial flexibility, though the positive operating cash flow provides some liquidity support. Investors should monitor debt management and cash generation closely.

Growth Trends And Dividend Policy

The company's growth strategy appears centered on expanding its game portfolio and multi-platform presence, as evidenced by its significant capex. However, no dividends were distributed in FY 2024, aligning with its reinvestment-focused approach. Given the net loss, dividend reinstatement seems unlikely in the near term unless profitability improves substantially.

Valuation And Market Expectations

With a market cap of approximately €161.2 million and a beta of 0.633, Pullup Entertainment is viewed as a moderately volatile investment relative to the broader market. The negative earnings and high debt may weigh on valuation multiples, though growth potential in digital gaming could attract speculative interest if execution improves.

Strategic Advantages And Outlook

Pullup Entertainment's multi-platform distribution and diversified game portfolio provide strategic flexibility in a rapidly evolving industry. However, its ability to achieve profitability while managing debt will determine its long-term success. The outlook hinges on successful game launches, cost management, and potential partnerships or acquisitions to strengthen its market position.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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