investorscraft@gmail.com

Intrinsic ValueAteme S.A. (ATEME.PA)

Previous Close7.18
Intrinsic Value
Upside potential
Previous Close
7.18

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

ATEME SA operates in the communication equipment sector, specializing in advanced video compression and delivery solutions. The company serves a global clientele with a diversified portfolio, including TITAN Live for live video compression, TITAN File for transcoding, and NEA-CDN for OTT scalability. Its technology enables broadcasters, content providers, and telecom operators to deliver high-quality video efficiently across multiple platforms. ATEME competes in a niche but growing market, where demand for low-latency, high-efficiency video solutions is driven by the rise of streaming services and 5G networks. The company’s cloud-native offerings, such as PILOT Media and PILOT Manager, position it as a forward-thinking player in media supply chain automation. Despite its innovative portfolio, ATEME faces stiff competition from larger tech firms and must continuously invest in R&D to maintain its edge in a rapidly evolving industry.

Revenue Profitability And Efficiency

ATEME reported revenue of €93.5 million for the period, reflecting its ability to generate substantial top-line growth despite sector challenges. However, net income stood at a loss of €5.4 million, with diluted EPS of -€0.47, indicating profitability pressures. Operating cash flow was negative at €8.4 million, exacerbated by capital expenditures of €2.9 million, suggesting ongoing investments in technology and infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight operational inefficiencies, likely tied to high R&D and sales costs in a competitive landscape. With a market cap of €45.9 million, ATEME’s capital efficiency remains under scrutiny, as its debt-to-equity dynamics and cash burn rate may constrain near-term financial flexibility. The absence of dividend payouts further underscores its focus on reinvestment over shareholder returns.

Balance Sheet And Financial Health

ATEME’s balance sheet shows €9.5 million in cash and equivalents against total debt of €36.8 million, signaling moderate liquidity risks. The debt load, while manageable, requires careful monitoring given the company’s negative cash flow. Its financial health hinges on improving operational profitability or securing additional funding to sustain growth initiatives.

Growth Trends And Dividend Policy

Growth trends are mixed, with revenue potential offset by profitability challenges. The company’s lack of dividends aligns with its reinvestment strategy, prioritizing technological advancement over immediate returns. Market expansion and product innovation remain critical drivers, though execution risks persist in a capital-intensive sector.

Valuation And Market Expectations

With a beta of 0.045, ATEME exhibits low correlation to broader market movements, reflecting its niche positioning. The current valuation suggests muted investor confidence, likely due to profitability concerns. Market expectations hinge on the company’s ability to monetize its IP and scale efficiently in the OTT and broadcast sectors.

Strategic Advantages And Outlook

ATEME’s strategic advantages lie in its specialized video compression expertise and cloud-native solutions, catering to evolving media consumption trends. The outlook remains cautiously optimistic, contingent on achieving operational breakeven and leveraging partnerships in the telecom and streaming industries. Long-term success depends on balancing innovation with financial discipline.

Sources

Company filings, market data

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