Previous Close | $5.30 |
Intrinsic Value | $3.89 |
Upside potential | -27% |
Data is not available at this time.
Emerald Holding, Inc. operates as a leading B2B platform in the trade show, event, and conference industry, serving diverse sectors such as retail, design, technology, and licensing. The company generates revenue primarily through organizing large-scale exhibitions, conferences, and digital content solutions, leveraging its portfolio of well-known industry events. Emerald’s market position is strengthened by its ability to connect buyers and sellers across niche markets, fostering networking and commerce opportunities. The company’s hybrid approach, combining in-person and digital events, enhances its resilience and adaptability in a competitive landscape. With a focus on high-margin, recurring revenue streams, Emerald capitalizes on its strong brand equity and long-standing industry relationships to maintain a dominant presence in the trade show sector.
Emerald reported revenue of $398.8 million for FY 2024, reflecting its core event-driven business model. However, the company posted a net loss of $10.5 million, with diluted EPS of -$0.0516, indicating profitability challenges. Operating cash flow was positive at $46.8 million, suggesting effective working capital management. The absence of capital expenditures highlights a lean operational structure, though reinvestment may be necessary for future growth.
Despite the net loss, Emerald’s operating cash flow demonstrates underlying earnings potential from its event portfolio. The company’s capital efficiency is constrained by debt servicing costs, given its $412.2 million total debt. With no significant capital expenditures, free cash flow generation remains a key strength, supporting liquidity and potential debt reduction efforts.
Emerald maintains a solid liquidity position with $194.8 million in cash and equivalents, providing a buffer against its $412.2 million debt load. The balance sheet reflects moderate leverage, with debt levels requiring careful management. The company’s financial health hinges on sustaining cash flow generation to meet obligations and fund operations without additional leverage.
Growth prospects are tied to the recovery of in-person events and expansion of digital offerings. Emerald’s dividend of $0.07 per share signals confidence in cash flow stability, though the payout is modest relative to earnings. Future trends will depend on macroeconomic conditions impacting corporate event spending and the company’s ability to innovate its service offerings.
The market likely prices Emerald based on its cash flow potential and event industry recovery trajectory. Negative earnings and high debt may weigh on valuation multiples, but strong operating cash flow could support a premium if sustained. Investor sentiment will hinge on execution in hybrid event strategies and debt management.
Emerald’s strategic advantages include its established event portfolio, hybrid platform capabilities, and industry relationships. The outlook depends on leveraging these strengths to drive attendance and sponsorship revenue. Challenges include navigating debt and competitive pressures, but the company’s niche focus positions it for long-term resilience if operational efficiencies improve.
Company filings, CIK 0001579214
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |