investorscraft@gmail.com

Intrinsic ValueDCD Media Plc (DCD.L)

Previous Close£100.00
Intrinsic Value
Upside potential
Previous Close
£100.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

DCD Media Plc operates as an independent television production and distribution company, primarily serving the UK, Europe, and the Americas. The company operates through two key segments: Rights and Licensing, which focuses on monetizing distribution rights, DVDs, and music, and Production, which creates television content. As a niche player in the competitive entertainment sector, DCD Media leverages its subsidiary, DCD Rights, to maximize licensing opportunities while maintaining a lean production model. The company’s market position is characterized by its specialization in independent content, allowing it to cater to regional broadcasters and streaming platforms. Despite its smaller scale compared to industry giants, DCD Media benefits from a diversified revenue stream spanning physical media, digital rights, and original productions. Its subsidiary structure under Timeweave Ltd. provides strategic flexibility, though its global reach remains limited compared to larger studios. The company’s focus on cost-efficient production and rights monetization positions it as a resilient player in a rapidly evolving media landscape.

Revenue Profitability And Efficiency

DCD Media reported revenue of £11.3 million for FY 2021, with net income of £469,000, reflecting a modest but positive margin. The company’s diluted EPS of 0.18 GBp indicates stable earnings per share. Operating cash flow stood at £1.57 million, supported by efficient working capital management, while capital expenditures were minimal at £7,000, suggesting a capital-light business model.

Earnings Power And Capital Efficiency

The company’s ability to generate £1.57 million in operating cash flow against £11.3 million in revenue underscores its operational efficiency. With negligible debt (£23,000) and a cash reserve of £4.15 million, DCD Media maintains a strong liquidity position, enabling reinvestment in content production or rights acquisitions without significant leverage.

Balance Sheet And Financial Health

DCD Media’s balance sheet is robust, with £4.15 million in cash and equivalents and minimal debt. The company’s net cash position provides financial flexibility, while its low leverage ratio indicates a conservative capital structure. This stability is critical in an industry prone to cyclical demand and high production risks.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly detailed, but the company’s focus on rights monetization and production suggests reliance on content demand cycles. DCD Media does not pay dividends, retaining earnings to fund operations or strategic initiatives, aligning with its growth-oriented approach in a competitive sector.

Valuation And Market Expectations

With a negligible market capitalization and a beta of 0.49, DCD Media is a micro-cap stock with low volatility relative to the market. The absence of dividend payouts and limited public disclosures may reduce investor visibility, though its niche focus could appeal to specialized portfolios.

Strategic Advantages And Outlook

DCD Media’s strategic advantages lie in its dual revenue streams and lean operational model. However, its small scale and reliance on content licensing expose it to market shifts. The outlook hinges on its ability to secure high-value distribution deals and adapt to digital disruption in media consumption.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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