investorscraft@gmail.com

Intrinsic ValueNacon S.A. (NACON.PA)

Previous Close0.40
Intrinsic Value
Upside potential
Previous Close
0.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nacon S.A. operates in the electronic gaming and multimedia sector, specializing in the design, development, and distribution of gaming accessories and video games. The company’s product portfolio spans a wide range of gaming peripherals, including headsets, controllers, racing wheels, and audio accessories, alongside a diverse catalog of video games across genres like action-adventure, racing, and simulation. As a subsidiary of BigBen Interactive, Nacon leverages its parent company’s distribution network to strengthen its market presence in Europe and beyond. The company’s dual focus on hardware and software allows it to cater to both casual and hardcore gamers, positioning it as a versatile player in a competitive industry. Nacon’s strategic emphasis on mid-tier gaming accessories and niche game titles helps it carve out a distinct market segment, avoiding direct competition with industry giants while capitalizing on underserved demand. Its ability to innovate within budget-friendly product categories enhances its appeal to cost-conscious consumers, reinforcing its foothold in the gaming ecosystem.

Revenue Profitability And Efficiency

Nacon reported revenue of €167.7 million for FY 2024, with net income of €17.5 million, reflecting a net margin of approximately 10.5%. The company’s operating cash flow of €73.1 million underscores strong cash generation, supported by efficient working capital management. Capital expenditures were modest at €1.2 million, indicating a lean operational model focused on scalability rather than heavy asset investment.

Earnings Power And Capital Efficiency

Diluted EPS stood at €0.19, demonstrating steady earnings power despite a competitive market. The company’s ability to maintain profitability while investing in product development highlights its capital efficiency. With no dividend payouts, Nacon retains earnings for reinvestment, aligning with its growth-oriented strategy.

Balance Sheet And Financial Health

Nacon’s balance sheet shows €26.2 million in cash and equivalents against total debt of €142.8 million, suggesting a leveraged but manageable financial position. The debt load is offset by robust operating cash flow, providing liquidity for debt servicing and strategic initiatives. The absence of dividends further supports financial flexibility.

Growth Trends And Dividend Policy

Nacon’s growth is driven by its expanding product lines and geographic reach, though its market cap of €53.6 million indicates modest scale. The company does not pay dividends, prioritizing reinvestment in R&D and market expansion. This aligns with its focus on long-term value creation in a dynamic industry.

Valuation And Market Expectations

With a beta of 0.29, Nacon exhibits low volatility relative to the market, appealing to risk-averse investors. The company’s valuation reflects its niche positioning, trading at a moderate multiple given its earnings and growth prospects. Market expectations appear balanced, with no significant over- or undervaluation signals.

Strategic Advantages And Outlook

Nacon’s strategic advantages lie in its diversified product mix and cost-effective innovation. The outlook remains cautiously optimistic, with potential growth tied to the broader gaming market’s expansion. Challenges include competition and debt management, but the company’s focused approach positions it well for sustained relevance.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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