investorscraft@gmail.com

Intrinsic ValueCodere Online Luxembourg, S.A. (CDRO)

Previous Close$6.60
Intrinsic Value
Upside potential
Previous Close
$6.60

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

Codere Online Luxembourg, S.A. operates in the online gaming and sports betting industry, primarily targeting markets in Latin America and Spain. The company generates revenue through its digital platforms, offering casino games, sports betting, and poker, leveraging a B2C model that monetizes user engagement. Positioned as a regional leader, Codere Online competes with both local and international operators, differentiating itself through localized content, regulatory compliance, and a strong brand legacy tied to its parent company, Codere Group. The online gaming sector is highly competitive and regulated, requiring significant investment in technology, marketing, and licenses. Codere Online’s market position is bolstered by its established presence in key markets like Mexico, Colombia, and Spain, where it benefits from first-mover advantages and customer loyalty. However, the industry faces challenges from increasing regulatory scrutiny and the need for continuous innovation to retain users in a rapidly evolving digital landscape.

Revenue Profitability And Efficiency

In FY 2022, Codere Online reported revenue of €115.7 million, reflecting its growing user base and market penetration. However, the company posted a net loss of €46.4 million, indicating significant operating costs relative to revenue. Operating cash flow was negative at €42.4 million, driven by high marketing and technology expenses, while capital expenditures remained minimal at €0.2 million, suggesting a focus on scaling existing infrastructure rather than heavy capital investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€1.03 underscores its current lack of profitability, with earnings power constrained by high customer acquisition costs and regulatory expenses. Capital efficiency appears limited, as negative operating cash flow and net losses highlight challenges in converting revenue into sustainable earnings. The low capital expenditure intensity suggests a lean operational model, but profitability hinges on improving monetization and cost management.

Balance Sheet And Financial Health

Codere Online maintains a solid liquidity position, with €53.8 million in cash and equivalents, providing a buffer against operational losses. Total debt is modest at €5.0 million, indicating low leverage and financial flexibility. The balance sheet appears healthy for a growth-stage company, though sustained negative cash flows could pressure liquidity if not addressed through improved operational performance or additional funding.

Growth Trends And Dividend Policy

Revenue growth is a key focus, driven by expansion in Latin America and Spain, but profitability remains elusive. The company does not currently pay dividends, reinvesting cash flows into market expansion and technology. Future growth will depend on scaling user acquisition efficiently and navigating regulatory hurdles in its core markets.

Valuation And Market Expectations

With a market cap derived from 45.0 million shares outstanding, investor expectations likely center on long-term market share gains rather than near-term profitability. The lack of positive earnings and cash flow suggests valuation is driven by growth potential, though execution risks remain high given competitive and regulatory pressures.

Strategic Advantages And Outlook

Codere Online’s strategic advantages include its regional brand recognition and regulatory expertise in Latin America. The outlook depends on its ability to achieve profitability through scale and operational efficiency. Success will require balancing growth investments with cost discipline, while adapting to dynamic regulatory environments in its key markets.

Sources

FY 2022 Annual Report (CIK: 0001866782)

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