investorscraft@gmail.com

Intrinsic Valuetmc Content Group AG (ERO1.DE)

Previous Close0.04
Intrinsic Value
Upside potential
Previous Close
0.04

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

tmc Content Group AG operates as a specialized film license trading company with a focus on the erotic entertainment segment in Germany and Austria. The company generates revenue through multiple channels, including Pay and Free TV, Internet and new media, Audiotex, and other income streams. Its core business revolves around owning and licensing erotic film rights, distributing content via strategic online partnerships, and operating Telemedia channels. The Audiotex segment is the primary revenue driver, reflecting the company's reliance on premium-rate phone services. tmc Content Group AG occupies a niche position in the entertainment sector, leveraging its proprietary content library and established distribution networks. While the company operates in a competitive and evolving media landscape, its targeted focus on adult entertainment provides differentiation. However, the segment's regulatory sensitivities and shifting consumer preferences toward digital platforms present both opportunities and challenges for long-term sustainability.

Revenue Profitability And Efficiency

In its latest fiscal year, tmc Content Group AG reported revenue of €6.33 million, primarily driven by its Audiotex segment. However, the company posted a net loss of €0.88 million, with diluted EPS of -€0.021, indicating profitability challenges. Operating cash flow was positive at €0.28 million, while capital expenditures remained minimal at €-0.02 million, reflecting limited reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, as evidenced by its negative net income and diluted EPS. Capital efficiency metrics are not robust, given the lack of significant reinvestment and modest operating cash flow. The reliance on Audiotex for revenue suggests concentration risk, with limited diversification across other segments to drive sustainable earnings growth.

Balance Sheet And Financial Health

tmc Content Group AG maintains a strong liquidity position, with cash and equivalents of €5.14 million, significantly outweighing its total debt of €0.09 million. This conservative leverage profile provides financial flexibility, though the company's negative profitability raises questions about long-term cash flow sustainability. The balance sheet remains relatively unburdened by debt, reducing near-term solvency risks.

Growth Trends And Dividend Policy

Growth trends appear muted, with no dividend payments and minimal capital expenditures signaling a lack of aggressive expansion. The company's focus remains on its core licensing and Telemedia operations, with limited visible initiatives to diversify revenue streams or capture emerging digital entertainment trends. The absence of a dividend policy aligns with its current unprofitable status.

Valuation And Market Expectations

With a market capitalization of €1.74 million, the company trades at a low valuation multiple, reflecting its niche market position and profitability challenges. Investor expectations appear subdued, given the lack of beta (0) and minimal trading liquidity. The valuation suggests limited growth prospects unless operational improvements or strategic shifts materialize.

Strategic Advantages And Outlook

tmc Content Group AG's strategic advantages lie in its specialized content library and established distribution channels within the adult entertainment niche. However, the outlook remains cautious due to regulatory risks, shifting media consumption patterns, and reliance on a single high-margin segment. The company's ability to adapt to digital trends and diversify revenue will be critical for long-term viability.

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