investorscraft@gmail.com

Intrinsic ValueDeezer S.A. (DEEZR.PA)

Previous Close1.12
Intrinsic Value
Upside potential
Previous Close
1.12

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

Deezer S.A. operates as a global music streaming platform, offering access to a vast library of songs, audiobooks, podcasts, and radio channels. The company generates revenue primarily through subscription-based models, including individual and family plans, as well as ad-supported free tiers. Deezer competes in the highly saturated digital music industry, where it differentiates itself through localized content, high-quality audio streaming, and partnerships with telecom providers to expand its user base. Operating in approximately 180 countries, Deezer leverages its technological infrastructure and licensing agreements to deliver personalized music experiences. Despite its broad geographic reach, the company faces intense competition from larger players like Spotify and Apple Music, which dominate market share. Deezer’s strategy focuses on niche markets, exclusive content, and integration with third-party devices to enhance accessibility. Its market position remains that of a challenger, striving to carve out a sustainable niche in a capital-intensive industry dominated by scale-driven competitors.

Revenue Profitability And Efficiency

Deezer reported revenue of €541.7 million for the period, reflecting its ability to monetize its streaming services. However, the company posted a net loss of €25.9 million, indicating ongoing challenges in achieving profitability. Operating cash flow stood at €15.5 million, suggesting some operational efficiency, though capital expenditures of €1.8 million highlight continued investments in platform and content development.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.21 underscores its current lack of earnings power, a common trait in growth-stage streaming businesses. With modest operating cash flow relative to revenue, Deezer’s capital efficiency remains under pressure as it balances content acquisition costs against subscriber growth and retention efforts in a competitive landscape.

Balance Sheet And Financial Health

Deezer maintains a solid liquidity position with €62.1 million in cash and equivalents, providing a buffer against its €32.1 million in total debt. The balance sheet reflects a manageable leverage profile, though sustained losses could strain financial flexibility if not offset by revenue growth or additional funding.

Growth Trends And Dividend Policy

Deezer’s growth is tied to expanding its subscriber base and enhancing engagement metrics, though profitability remains elusive. The company does not pay dividends, reinvesting all cash flows into operations and growth initiatives, consistent with its focus on scaling the business in a high-growth but competitive industry.

Valuation And Market Expectations

With a market capitalization of approximately €155.2 million, Deezer trades at a discount to larger peers, reflecting its smaller scale and ongoing losses. Investors appear cautious, pricing in execution risks and the challenges of competing against well-capitalized rivals in the global music streaming market.

Strategic Advantages And Outlook

Deezer’s strategic advantages lie in its localized content offerings and partnerships with telecom providers, which help drive user acquisition. The outlook remains uncertain, hinging on the company’s ability to achieve scale, improve monetization, and differentiate its platform in a crowded market. Success will depend on balancing content costs with subscriber growth while navigating intense industry competition.

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