investorscraft@gmail.com

Intrinsic ValueWedia S.A. (ALWED.PA)

Previous Close30.80
Intrinsic Value
Upside potential
Previous Close
30.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Wedia SA operates in the competitive Software - Application sector, specializing in marketing resource management solutions. The company’s core offerings include digital asset management, digital experience management, and distributed marketing management, supported by SaaS-based technology and consulting services. Positioned as a niche player in the European market, Wedia serves enterprises seeking integrated content and project management tools, leveraging AI and enterprise video platforms to differentiate itself. Its focus on scalable, cloud-based solutions aligns with growing demand for digital transformation in marketing operations. Despite its specialized expertise, Wedia faces intense competition from larger global players, requiring continuous innovation to maintain relevance. The company’s Parisian base provides regional advantages but limits its immediate global footprint, presenting both challenges and opportunities for expansion.

Revenue Profitability And Efficiency

Wedia reported revenue of €13.9 million in FY 2023, reflecting its steady but modest scale in the SaaS market. However, net income stood at a slight loss of €47,000, indicating margin pressures or reinvestment needs. Operating cash flow was positive at €2.7 million, suggesting operational efficiency, though capital expenditures of €2.9 million highlight ongoing investments in technology and infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.0549 underscores its current lack of earnings power, likely due to growth-related costs or competitive pricing. With a market cap of €26.3 million, Wedia’s capital efficiency appears constrained, though its SaaS model could improve scalability over time if customer acquisition costs are managed effectively.

Balance Sheet And Financial Health

Wedia’s balance sheet shows €2.0 million in cash against €5.6 million in total debt, indicating moderate liquidity risks. The debt level is manageable relative to its cash flow, but further leverage could strain flexibility. Shareholders’ equity remains thin, reflecting the company’s reliance on external financing for growth initiatives.

Growth Trends And Dividend Policy

Despite its net loss, Wedia paid a dividend of €0.21 per share, possibly signaling confidence in future cash flows or a commitment to shareholder returns. Growth prospects hinge on expanding its SaaS offerings and penetrating new markets, though the dividend payout may limit reinvestment capacity.

Valuation And Market Expectations

Trading with a beta of 1.035, Wedia’s stock mirrors broader market volatility. Its modest market cap and mixed financial metrics suggest investors price it as a speculative play on niche SaaS growth, with limited near-term profitability expectations.

Strategic Advantages And Outlook

Wedia’s strategic focus on AI-enhanced marketing tools and regional expertise provides differentiation, but scalability remains a challenge. The outlook depends on its ability to balance growth investments with profitability, while navigating competition from larger SaaS providers. Success will require disciplined execution and potential partnerships to expand beyond its European base.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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