investorscraft@gmail.com

Intrinsic Value of Criteo S.A. (CRTO)

Previous Close$24.15
Intrinsic Value
Upside potential
Previous Close
$24.15

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

Criteo S.A. operates as a global technology company specializing in digital performance marketing, primarily leveraging its AI-driven advertising platform to deliver personalized retargeting solutions for e-commerce and retail advertisers. The company generates revenue through a cost-per-click (CPC) model, where advertisers pay only when users engage with targeted ads, ensuring measurable ROI. Criteo’s platform integrates first-party data, machine learning, and predictive algorithms to optimize ad placements across web, mobile, and connected TV channels, enhancing conversion rates for clients. Positioned in the competitive ad-tech sector, Criteo differentiates itself through its proprietary AI engine and extensive retailer partnerships, enabling scalable, performance-based campaigns. While facing pressure from privacy regulations and platform changes, the company has pivoted toward privacy-compliant solutions, such as its Commerce Media Platform, to sustain growth in a cookieless future. Its market position remains strong among mid-market and enterprise retailers, though it competes with larger players like Google and Meta in the broader digital advertising landscape.

Revenue Profitability And Efficiency

Criteo reported revenue of $1.93 billion for FY 2024, with net income of $111.4 million, reflecting a net margin of approximately 5.8%. The company’s diluted EPS stood at $1.90, demonstrating modest profitability. Operating cash flow was robust at $258.2 million, though capital expenditures of $77.9 million indicate ongoing investments in technology and infrastructure. These metrics suggest efficient cash generation but highlight the capital-intensive nature of its ad-tech operations.

Earnings Power And Capital Efficiency

Criteo’s earnings power is underpinned by its scalable AI platform, which drives high-margin performance advertising. The company’s capital efficiency is evident in its ability to convert 13.3% of revenue into operating cash flow, though reinvestment needs temper free cash flow. With no dividends, retained earnings are likely directed toward R&D and strategic initiatives to bolster its competitive edge in a dynamic market.

Balance Sheet And Financial Health

Criteo maintains a solid balance sheet, with $290.7 million in cash and equivalents against $103.4 million in total debt, yielding a healthy net cash position. The low leverage ratio indicates strong liquidity and financial flexibility. This stability supports ongoing innovation and potential M&A activity, though the absence of dividend payouts may reflect a focus on growth over shareholder returns.

Growth Trends And Dividend Policy

Criteo’s growth is tied to the expansion of its Commerce Media Platform and adoption of privacy-centric solutions. Historical trends show resilience amid industry headwinds, but revenue growth has moderated. The company does not pay dividends, opting to reinvest cash flows into technology and market expansion, aligning with its strategy to capture long-term opportunities in retail media and connected TV advertising.

Valuation And Market Expectations

Trading at a P/E ratio of approximately 14.7x based on FY 2024 EPS, Criteo’s valuation reflects market expectations of steady but not explosive growth. Investors likely weigh its AI capabilities and retail media potential against sector competition and regulatory risks. The stock’s performance hinges on execution in transitioning to a post-cookie advertising ecosystem.

Strategic Advantages And Outlook

Criteo’s key advantages include its AI-driven targeting, retailer partnerships, and early moves toward privacy compliance. The outlook depends on its ability to monetize retail media and CTV while navigating industry disruption. Success in these areas could drive re-rating, though macroeconomic and competitive pressures remain key risks.

Sources

Company filings (10-K), investor presentations

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