investorscraft@gmail.com

Intrinsic ValueReworld Media S.A. (ALREW.PA)

Previous Close1.74
Intrinsic Value
Upside potential
Previous Close
1.74

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

Reworld Media SA operates as a digital media company specializing in content production and marketing services across France and international markets. The company generates revenue through a diversified portfolio, including audio/video production, event management, and performance marketing solutions tailored for brands. Its advocacy and influence services further strengthen its position in the competitive advertising sector, catering to businesses seeking integrated communication strategies. Reworld Media distinguishes itself through a hybrid approach, combining creative content with data-driven marketing to enhance brand engagement. The company operates in the broader Communication Services sector, competing with traditional and digital-first agencies. Its market positioning leverages agility and technological adoption, allowing it to serve mid-sized and enterprise clients effectively. With a focus on digital transformation, Reworld Media capitalizes on the growing demand for multimedia content and targeted marketing solutions in an increasingly fragmented media landscape.

Revenue Profitability And Efficiency

Reworld Media reported revenue of €534.7 million for the period, with net income of €23.3 million, reflecting a net margin of approximately 4.4%. Operating cash flow stood at €38.8 million, indicating solid cash generation from core operations. Capital expenditures of €8.6 million suggest moderate reinvestment needs, supporting the company’s asset-light digital model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.38 demonstrates its ability to translate top-line growth into shareholder returns. With an operating cash flow margin of 7.3%, Reworld Media exhibits reasonable capital efficiency, though its profitability metrics are tempered by competitive pressures in the advertising sector.

Balance Sheet And Financial Health

Reworld Media maintains a liquidity position with €87 million in cash and equivalents against total debt of €188.4 million, indicating a manageable leverage profile. The absence of dividends allows for internal capital allocation flexibility, though debt levels warrant monitoring given the cyclical nature of advertising spend.

Growth Trends And Dividend Policy

The company’s growth is tied to digital advertising trends and content demand, with no dividend payouts, suggesting a reinvestment-focused strategy. Market cap of €85.6 million implies modest investor expectations, aligning with its mid-tier sector positioning.

Valuation And Market Expectations

Trading at a beta of 0.64, Reworld Media shows lower volatility relative to the market, reflecting its niche focus. The valuation appears conservative, likely pricing in sector headwinds such as ad budget fluctuations and competition from global platforms.

Strategic Advantages And Outlook

Reworld Media’s agility in content creation and performance marketing provides a competitive edge in a dynamic industry. However, its outlook depends on sustaining client retention and adapting to digital ad trends, with potential upside from cross-border expansion and technological integration.

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