investorscraft@gmail.com

Intrinsic ValueCliq Digital AG (CLIQ.DE)

Previous Close1.81
Intrinsic Value
Upside potential
Previous Close
1.81

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

Cliq Digital AG operates as a performance-driven streaming provider specializing in mass-market entertainment, offering a diverse portfolio of digital content including movies, series, music, audiobooks, sports, and games. The company leverages strategic partnerships with networks, content producers, publishers, and payment service providers to distribute its offerings across approximately 30 countries. Its revenue model is anchored in digital marketing and subscription-based access, targeting broad consumer segments with scalable, low-cost digital delivery. Positioned in the competitive Communication Services sector, Cliq Digital differentiates itself through localized content strategies and performance-based marketing efficiencies, though it faces intense competition from global streaming giants and regional players. The company’s asset-light approach and multi-platform distribution enhance its adaptability in a rapidly evolving digital entertainment landscape.

Revenue Profitability And Efficiency

Cliq Digital reported revenue of €243.0 million for the period, underscoring its scale in digital entertainment distribution. However, net income stood at a loss of €27.9 million, with diluted EPS of -€4.75, reflecting operational challenges or strategic investments. Operating cash flow of €8.7 million suggests some liquidity generation, though profitability metrics indicate inefficiencies or cost pressures in its performance marketing model.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight strained earnings power, potentially due to high customer acquisition costs or content licensing expenses. Capital expenditures were minimal at €-33,000, indicating a lean operational structure, but the lack of significant reinvestment may limit long-term growth unless offset by higher marketing ROI or pricing adjustments.

Balance Sheet And Financial Health

Cliq Digital maintains a modest financial position with €11.9 million in cash and equivalents and total debt of €3.6 million, suggesting manageable leverage. The balance sheet appears liquid, though the net loss raises questions about sustained cash flow generation. The absence of substantial capex commitments provides flexibility but may constrain scalability without external funding.

Growth Trends And Dividend Policy

Despite revenue scale, growth trends are clouded by profitability challenges. The company paid a nominal dividend of €0.04 per share, signaling limited shareholder returns amid earnings pressure. Expansion into new markets or content verticals could drive future growth, but execution risks persist given the competitive landscape.

Valuation And Market Expectations

With a market cap of €34.4 million and a beta of 1.34, Cliq Digital is priced as a high-risk, niche player. Investors likely discount its prospects due to profitability concerns, though its asset-light model and international footprint offer potential upside if operational efficiencies improve.

Strategic Advantages And Outlook

Cliq Digital’s partnerships and localized content strategy provide a foothold in underserved markets, but its outlook hinges on cost management and subscriber monetization. The company must balance growth investments with profitability to regain investor confidence in a sector dominated by deep-pocketed competitors.

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