investorscraft@gmail.com

Intrinsic ValueAtari S.A. (ATA.PA)

Previous Close0.14
Intrinsic Value
Upside potential
Previous Close
0.14

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

Atari SA operates as a diversified interactive entertainment company with a legacy brand in the gaming industry. The company generates revenue through video game development, licensing its iconic franchises (such as Asteroids and Pong), and monetizing its intellectual property across multiple platforms, including blockchain-based NFTs and online casino games. Atari’s business model leverages its extensive catalog of approximately 200 games, combining classic retro appeal with modern digital distribution and emerging technologies like blockchain. The company competes in the Electronic Gaming & Multimedia sector, where it holds a niche position as a storied brand with strong nostalgic recognition but faces intense competition from larger gaming studios and digital platforms. While Atari’s market share is modest compared to industry leaders, its multi-pronged approach—spanning gaming hardware (Atari VCS), licensing, and digital assets—provides diversification. However, its ability to scale newer initiatives, such as NFTs and online gambling, remains uncertain amid evolving regulatory and market conditions.

Revenue Profitability And Efficiency

Atari reported revenue of €20.6 million for FY 2024, reflecting its reliance on licensing and gaming monetization. However, profitability remains challenged, with a net loss of €13.5 million and negative diluted EPS of €0.0319. Operating cash flow was negative at €4.3 million, indicating ongoing reinvestment needs without sufficient cash generation from core operations. Capital expenditures were negligible, suggesting limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its inability to translate revenue into sustainable profits. High operating costs relative to revenue, coupled with losses, highlight inefficiencies in its business model. With no reported capital expenditures, Atari’s capital allocation appears focused on maintaining operations rather than expanding capacity or innovation, raising questions about long-term capital efficiency.

Balance Sheet And Financial Health

Atari’s balance sheet shows €2.6 million in cash against total debt of €46.1 million, indicating significant leverage and liquidity risk. The high debt burden, combined with recurring losses, suggests financial strain. Without meaningful cash reserves or positive cash flow, the company may face challenges in meeting obligations or funding growth initiatives without additional financing.

Growth Trends And Dividend Policy

Atari’s growth prospects hinge on its ability to monetize its IP through newer channels like NFTs and online gaming, though these segments remain unproven. Historical performance shows inconsistent revenue trends and persistent losses. The company does not pay dividends, reflecting its focus on preserving capital for operational needs rather than shareholder returns.

Valuation And Market Expectations

With a market capitalization not quantifiable from available data and a beta of 0.78, Atari’s stock exhibits moderate volatility relative to the market. Investors likely price in skepticism around its turnaround potential, given its weak profitability and high debt. Valuation metrics are challenging to assess due to negative earnings and uncertain growth drivers.

Strategic Advantages And Outlook

Atari’s key advantage lies in its iconic brand and deep catalog of classic games, which provide licensing opportunities. However, its reliance on legacy IP and unproven ventures like blockchain introduces execution risks. The outlook remains cautious, dependent on successful monetization of newer initiatives and improved operational efficiency to stabilize finances and reduce debt.

Sources

Company filings, Bloomberg

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