investorscraft@gmail.com

Intrinsic ValueNational CineMedia, Inc. (NCMI)

Previous Close$3.61
Intrinsic Value
Upside potential
Previous Close
$3.61

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

National CineMedia, Inc. (NCMI) operates as a leading cinema advertising network in the U.S., leveraging its exclusive access to premium movie theater screens to deliver targeted ad campaigns. The company generates revenue primarily through the sale of on-screen advertising, pre-show content, and digital media placements, capitalizing on the captive audience of moviegoers. Its partnerships with major theater chains, including AMC, Regal, and Cinemark, solidify its dominance in the cinema advertising space, offering advertisers a unique blend of reach and engagement. NCMI’s business model thrives on the high-impact nature of cinema ads, which combine sight, sound, and motion to drive brand recall. The company differentiates itself through data-driven audience segmentation and integrated cross-platform solutions, enhancing its value proposition for advertisers. Despite competition from digital and traditional media, NCMI maintains a stronghold in the niche cinema advertising market, supported by its exclusive agreements and innovative ad formats. The company’s ability to adapt to evolving media consumption trends, such as programmatic ad buying and digital out-of-home (DOOH) expansion, positions it for sustained relevance in a fragmented advertising landscape.

Revenue Profitability And Efficiency

In FY 2024, NCMI reported revenue of $240.8 million, reflecting its core advertising-driven model. The company posted a net loss of $22.3 million, with diluted EPS of -$0.23, indicating ongoing profitability challenges. Operating cash flow stood at $60.3 million, demonstrating solid cash generation despite net losses, while capital expenditures were modest at $5.8 million, suggesting efficient capital allocation.

Earnings Power And Capital Efficiency

NCMI’s operating cash flow of $60.3 million underscores its ability to convert revenue into cash, a key strength for its capital-light model. The company’s negative net income highlights margin pressures, likely tied to fixed costs in its theater partnerships. With minimal debt ($10 million) and a focus on ad yield optimization, NCMI retains flexibility to reinvest in growth or stabilize earnings.

Balance Sheet And Financial Health

NCMI maintains a conservative balance sheet, with $75.1 million in cash and equivalents against $10 million in total debt, providing ample liquidity. The low leverage ratio signals financial stability, though the net loss warrants monitoring. Shareholders’ equity remains under pressure due to cumulative losses, but strong operating cash flow mitigates near-term solvency risks.

Growth Trends And Dividend Policy

NCMI’s growth hinges on ad demand recovery post-pandemic and digital expansion. The company paid a dividend of $0.12 per share, signaling confidence in cash flow sustainability. However, the payout ratio appears high relative to earnings, suggesting dividends are supported by operating cash flow rather than net income. Future growth may depend on diversifying revenue streams beyond traditional cinema ads.

Valuation And Market Expectations

The market likely prices NCMI based on its cash flow potential and niche positioning, rather than near-term earnings. The stock’s valuation may reflect optimism around ad spend cyclicality and digital initiatives. Investors should weigh the company’s high-margin cash flows against its exposure to secular shifts in media consumption.

Strategic Advantages And Outlook

NCMI’s exclusive theater partnerships and high-engagement ad inventory provide durable competitive advantages. The outlook depends on its ability to innovate in digital and programmatic ads while maintaining cinema ad yields. Risks include competition from streaming platforms, but NCMI’s focus on experiential advertising could sustain its niche appeal in a crowded media landscape.

Sources

Company filings (10-K), investor presentations

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