investorscraft@gmail.com

Intrinsic ValueSirius Media (ALSRS.PA)

Previous Close0.00
Intrinsic Value
Upside potential
Previous Close
0.00

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

Sirius Media operates in the competitive advertising and audiovisual production sector, specializing in feature films, animation, TV series, and commercials across France and Europe. The company, rebranded from Metadvertise in 2023, leverages its creative expertise to serve clients in the dynamic media and entertainment industry. Its revenue model is primarily driven by project-based contracts, with a focus on high-quality production services that cater to broadcasters, streaming platforms, and advertisers. Positioned as a niche player, Sirius Media competes with larger production houses by emphasizing agility, innovation, and cost efficiency. The European audiovisual market is highly fragmented, with demand influenced by advertising budgets and content consumption trends. Sirius Media’s ability to secure recurring projects and adapt to digital transformation will be critical for sustaining its market position amid evolving industry dynamics.

Revenue Profitability And Efficiency

In FY 2023, Sirius Media reported revenue of €14.2 million but recorded a net loss of €2.9 million, reflecting margin pressures in its production-heavy business model. Operating cash flow was positive at €2.2 million, though capital expenditures of €12 million suggest significant reinvestment needs. The company’s negative EPS of €0.0986 underscores profitability challenges, likely tied to project timing and cost overruns.

Earnings Power And Capital Efficiency

The company’s negative net income and diluted EPS indicate weak earnings power, exacerbated by high capital expenditures relative to revenue. Operating cash flow, while positive, is insufficient to cover capex, signaling reliance on external financing. The capital-intensive nature of audiovisual production limits near-term capital efficiency improvements without revenue scale or cost discipline.

Balance Sheet And Financial Health

Sirius Media holds €11.4 million in cash against €27.4 million in total debt, highlighting a leveraged balance sheet. The debt-to-equity ratio appears elevated, though liquidity is supported by cash reserves. The absence of dividends aligns with reinvestment priorities, but sustained losses could strain financial flexibility if not addressed through operational turnaround or funding.

Growth Trends And Dividend Policy

Growth is contingent on project pipelines and market demand, with no dividend payouts as the company prioritizes cash preservation. The sector’s cyclicality and competition pose risks, but opportunities exist in digital content expansion. Historical losses suggest a need for strategic pivots to achieve sustainable top-line growth and margin recovery.

Valuation And Market Expectations

With a market cap of €681k and a beta of 1.68, Sirius Media is viewed as a high-risk, small-cap play. Investors likely discount its prospects due to consistent losses and sector headwinds. Valuation metrics are skewed by negative earnings, leaving future upside dependent on execution improvements or industry consolidation.

Strategic Advantages And Outlook

Sirius Media’s rebranding and focus on audiovisual production could differentiate it in a crowded market, but execution risks remain. The outlook hinges on cost management, project wins, and potential partnerships. Sector tailwinds like streaming demand may offset cyclical risks, but the company must demonstrate profitability to regain investor confidence.

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