investorscraft@gmail.com

Intrinsic ValueAnghami Inc. (ANGH)

Previous Close$2.71
Intrinsic Value
Upside potential
Previous Close
$2.71

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

Anghami Inc. operates as a leading music streaming platform in the Middle East and North Africa (MENA) region, offering a vast catalog of licensed Arabic and international music. The company generates revenue primarily through subscription fees, advertising, and partnerships, catering to both individual users and enterprises. Its platform integrates curated playlists, podcasts, and live events, positioning it as a cultural hub for regional content. Anghami competes with global giants like Spotify and Apple Music by leveraging localized content, regional partnerships, and a deep understanding of MENA consumer preferences. The company has established itself as a pioneer in the region’s digital entertainment space, with a strong brand presence and exclusive licensing deals. Its hybrid monetization model balances ad-supported free tiers with premium subscriptions, targeting diverse demographics. Despite intense competition, Anghami’s focus on hyper-localization and community engagement provides a defensible niche in a rapidly growing market.

Revenue Profitability And Efficiency

Anghami reported revenue of $78.1 million for FY 2024, reflecting its growing user base and monetization efforts. However, the company posted a net loss of $63.6 million, underscoring ongoing investments in content acquisition and market expansion. Operating cash flow was negative at $47.8 million, indicating significant cash burn as the company scales its operations and enhances its platform capabilities.

Earnings Power And Capital Efficiency

The diluted EPS of -$2.41 highlights Anghami’s current lack of profitability, driven by high operating costs relative to revenue. Capital expenditures were minimal at $45,756, suggesting the company prioritizes scalable digital infrastructure over heavy physical investments. The negative earnings power reflects aggressive growth strategies, but improving monetization per user could enhance capital efficiency over time.

Balance Sheet And Financial Health

Anghami’s balance sheet shows $14.2 million in cash and equivalents, providing limited liquidity against $12.3 million in total debt. The modest cash position and negative operating cash flow raise concerns about near-term financial flexibility. While debt levels are manageable, the company may require additional funding to sustain its growth trajectory and achieve profitability.

Growth Trends And Dividend Policy

Anghami’s growth is tied to expanding its subscriber base and increasing average revenue per user (ARPU) in the MENA region. The company does not pay dividends, reinvesting all cash flows into content, technology, and market penetration. Future growth hinges on scaling premium subscriptions and leveraging regional partnerships to drive user engagement and retention.

Valuation And Market Expectations

With a market cap reflecting its growth potential, Anghami’s valuation is likely driven by long-term expectations for regional dominance in music streaming. Investors appear to tolerate near-term losses in anticipation of future market share gains and improved monetization. However, execution risks and competitive pressures remain key valuation considerations.

Strategic Advantages And Outlook

Anghami’s strategic advantages include its first-mover status in MENA, localized content, and strong brand recognition. The outlook depends on its ability to convert free users to paid subscriptions and secure exclusive content deals. Success in these areas could position the company for sustainable profitability, though macroeconomic and competitive challenges persist in the dynamic streaming landscape.

Sources

Company filings, CIK 0001871983

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