investorscraft@gmail.com

Intrinsic ValueFyber N.V. (FBEN.DE)

Previous Close0.79
Intrinsic Value
Upside potential
Previous Close
0.79

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fyber N.V. operates as a mobile advertising technology company, specializing in programmatic monetization solutions for app developers and publishers. Its core offering includes a supply-side platform (SSP) and programmatic exchange, which optimize in-app ad inventory through algorithmic yield management, audience segmentation, and real-time analytics. The company serves a global client base, with operations in Germany, the U.S., and the U.K., positioning itself as a key player in the mobile ad tech ecosystem. Fyber’s technology enables publishers to maximize ad revenue by leveraging data-driven insights and automated bidding strategies, catering to the growing demand for targeted digital advertising. Despite intense competition from larger ad tech platforms, Fyber differentiates itself through its focus on in-app monetization and transparent reporting tools. The company operates in the broader communication services sector, specifically within the advertising agencies industry, where programmatic and mobile-first solutions are increasingly critical for publishers navigating a fragmented digital ad landscape.

Revenue Profitability And Efficiency

In FY 2020, Fyber reported revenue of €209.8 million, reflecting its scale in the mobile ad tech market. However, the company posted a net loss of €15.5 million, indicating challenges in achieving profitability despite robust top-line performance. Operating cash flow stood at €10.5 million, suggesting some operational efficiency, though capital expenditures of €3.7 million highlight ongoing investments in platform development.

Earnings Power And Capital Efficiency

Fyber’s diluted EPS of -€0.0426 underscores its unprofitability during the period, driven by competitive pressures and likely high customer acquisition costs. The company’s ability to generate positive operating cash flow, however, signals potential for improved capital efficiency if it can scale its monetization solutions more effectively.

Balance Sheet And Financial Health

Fyber’s balance sheet shows €25.97 million in cash and equivalents against total debt of €143.8 million, indicating a leveraged position. The high debt load relative to liquidity may constrain financial flexibility, though the absence of dividend payouts allows for reinvestment in growth initiatives.

Growth Trends And Dividend Policy

The company’s revenue base suggests it is capturing demand for programmatic mobile advertising, but net losses highlight growth challenges. Fyber does not pay dividends, prioritizing reinvestment in its platform and market expansion instead.

Valuation And Market Expectations

With no disclosed market capitalization and a negative beta of -0.45, Fyber’s stock may exhibit low correlation to broader markets, reflecting its niche focus. Investor expectations likely hinge on its ability to achieve profitability in a competitive ad tech landscape.

Strategic Advantages And Outlook

Fyber’s specialization in in-app monetization and programmatic tools provides a strategic edge, but profitability remains a key hurdle. The outlook depends on its ability to scale efficiently while navigating industry consolidation and evolving digital ad trends.

Sources

Company description, financial data from disclosed filings (likely annual report), and market data from exchange sources.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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