investorscraft@gmail.com

Intrinsic ValueBigBen Interactive (BIG.PA)

Previous Close0.83
Intrinsic Value
Upside potential
Previous Close
0.83

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

BigBen Interactive operates in the consumer electronics sector, specializing in the design, manufacture, and distribution of accessories for video game consoles, smartphones, and tablets. The company also offers audio products and engages in video game publishing and distribution, complemented by technical support services. Headquartered in France, BigBen serves both domestic and international markets, leveraging its established presence since 1981 to maintain a competitive edge in a rapidly evolving industry. BigBen's revenue model is diversified across hardware accessories, audio products, and gaming software, allowing it to mitigate risks associated with market fluctuations. The company's market positioning is strengthened by its ability to cater to both casual and dedicated gamers, as well as tech-savvy consumers seeking high-quality peripherals. While it faces competition from larger global players, BigBen's niche focus on accessories and localized support services provides a distinct value proposition. The company's long-standing industry presence and adaptability to emerging trends, such as mobile gaming and immersive audio, underscore its resilience in a competitive landscape.

Revenue Profitability And Efficiency

BigBen Interactive reported revenue of €292.0 million for FY 2024, with net income of €14.0 million, reflecting a net margin of approximately 4.8%. The company generated €79.7 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures were modest at €4.2 million, indicating a balanced approach to reinvestment and operational sustainability.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at €0.75, supported by its diversified product portfolio and operational leverage. With a market capitalization of €16.8 million, BigBen's earnings power appears constrained relative to its sector peers, though its capital efficiency is bolstered by stable cash flow generation and controlled capex.

Balance Sheet And Financial Health

BigBen's balance sheet shows €41.2 million in cash and equivalents against total debt of €230.9 million, suggesting a leveraged position. The debt load may weigh on financial flexibility, though the company's positive operating cash flow provides some cushion for debt servicing and potential refinancing.

Growth Trends And Dividend Policy

Growth trends are muted, with no dividend payments in FY 2024, reflecting a focus on reinvestment or debt management. The company's ability to capitalize on gaming and accessory demand will be critical for future expansion, particularly in international markets.

Valuation And Market Expectations

Trading at a market cap of €16.8 million, BigBen's valuation appears modest relative to its revenue base. The beta of 0.731 suggests lower volatility compared to the broader market, potentially appealing to risk-averse investors seeking exposure to the gaming peripherals segment.

Strategic Advantages And Outlook

BigBen's strategic advantages lie in its niche focus and long-standing industry relationships. However, its outlook depends on navigating competitive pressures and leveraging trends like mobile gaming and audio innovation. Execution on debt management and international expansion will be key drivers of future performance.

Sources

Company filings, market data

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