investorscraft@gmail.com

Intrinsic ValueTelevista S.A. (MLVST.PA)

Previous Close2.72
Intrinsic Value
Upside potential
Previous Close
2.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Televista S.A. operates as a niche broadcaster targeting senior audiences through its flagship channel, Vivolta, which specializes in femme lifestyle programming. The company serves markets in Sweden, France, and Luxembourg, leveraging localized content to engage an older demographic often underserved by mainstream media. Its revenue model is primarily driven by advertising and potential subscription fees, though its small-scale operations limit its competitive reach compared to larger broadcasting networks. Positioned in the Communication Services sector, Televista occupies a specialized segment with modest penetration, relying on tailored programming to maintain viewer loyalty. The company’s focus on senior viewers provides differentiation but also exposes it to demographic shifts and advertising budget fluctuations. With limited geographic diversification, Televista’s growth prospects hinge on deepening engagement in existing markets rather than aggressive expansion.

Revenue Profitability And Efficiency

Televista reported revenue of €313,249 for FY 2023, with net income of €11,586, reflecting thin margins typical of small broadcasters. The absence of operating cash flow and capital expenditures data suggests minimal reinvestment, possibly indicating stagnant operational scalability. The company’s profitability is constrained by its niche audience and reliance on advertising revenue, which may be volatile in competitive media markets.

Earnings Power And Capital Efficiency

With diluted EPS of €0.0168, Televista’s earnings power remains modest, reflecting its limited scale. The lack of detailed cash flow metrics makes it difficult to assess capital efficiency, but the high cash balance relative to revenue (€1.12 million) implies conservative financial management or underutilized liquidity for growth initiatives.

Balance Sheet And Financial Health

Televista maintains a strong liquidity position with €1.12 million in cash and equivalents against negligible total debt (€3,065), indicating minimal leverage risk. The balance sheet is robust for its size, though the absence of capital expenditure data raises questions about long-term asset reinvestment to sustain operations.

Growth Trends And Dividend Policy

The company shows no dividend distribution, aligning with its small-cap status and likely prioritizing liquidity retention. Growth trends are unclear due to sparse operational data, but its niche focus may limit scalability unless content offerings or geographic reach are expanded.

Valuation And Market Expectations

Televista’s market cap of €2.04 million and low beta (0.17) suggest minimal volatility and limited investor interest, typical for micro-cap stocks. The valuation reflects its niche positioning and lack of significant earnings momentum, with market expectations likely muted absent transformative strategic shifts.

Strategic Advantages And Outlook

Televista’s specialization in senior-focused programming provides a defensible niche, but its outlook is tempered by limited scale and reliance on advertising. Strategic opportunities may lie in digital platform expansion or partnerships, though execution risks remain high given its resource constraints.

Sources

Company description, financials derived from disclosed ticker data (EURONEXT).

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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