Previous Close | $9.93 |
Intrinsic Value | $6.43 |
Upside potential | -35% |
Data is not available at this time.
Nexxen International Ltd. operates in the digital advertising technology sector, specializing in programmatic advertising solutions that connect publishers, advertisers, and audiences through data-driven platforms. The company generates revenue primarily through its demand-side platform (DSP) and supply-side platform (SSP), which facilitate automated ad buying and selling, optimizing media spend efficiency for clients. Nexxen differentiates itself by offering unified, cross-channel capabilities, including connected TV (CTV), video, and display advertising, catering to a global client base. Positioned as a mid-tier player in a competitive landscape dominated by giants like The Trade Desk and Magnite, Nexxen focuses on agility and innovation, particularly in emerging CTV and omnichannel markets. Its technology stack emphasizes transparency and performance, appealing to advertisers seeking alternatives to walled gardens. The company’s growth hinges on expanding its international footprint and leveraging first-party data to enhance targeting, though it faces margin pressures from industry-wide pricing commoditization.
Nexxen reported $365.5 million in revenue for FY 2024, with net income of $35.4 million, reflecting a 9.7% net margin. Diluted EPS stood at $2.02, supported by disciplined cost management. Operating cash flow was robust at $150.8 million, though capital expenditures were modest at $7.7 million, indicating capital-light scalability. The absence of dividends suggests reinvestment in growth initiatives.
The company’s earnings power is underscored by its ability to convert 41.3% of revenue into operating cash flow, highlighting efficient working capital management. With negligible debt relative to cash reserves ($37.2 million vs. $187.1 million), Nexxen maintains flexibility to fund R&D or M&A. Its asset-light model minimizes fixed costs, though reliance on ad spend cycles introduces volatility.
Nexxen’s balance sheet is solid, with $187.1 million in cash and equivalents against $37.2 million in total debt, yielding a net cash position of $149.9 million. This liquidity cushion, coupled with no dividend obligations, positions the company to navigate macroeconomic headwinds or pursue strategic acquisitions without leverage concerns.
Revenue growth trends are not provided, but the company’s focus on CTV and international expansion suggests a long-term growth trajectory. The lack of dividends aligns with its growth-stage profile, prioritizing reinvestment over shareholder payouts. Share count stability (34.5 million outstanding) indicates minimal dilution, preserving equity value.
At a diluted EPS of $2.02, Nexxen trades at a P/E multiple that hinges on market sentiment toward ad-tech growth and profitability. Investors likely weigh its niche positioning against sector-wide compression in trading multiples, with upside tied to execution in higher-margin CTV and data services.
Nexxen’s strategic edge lies in its integrated DSP-SSP platform and CTV specialization, areas outpacing traditional digital ad growth. However, competition and ad budget cyclicality pose risks. The outlook remains cautiously optimistic, contingent on gaining scale in high-growth channels and maintaining profitability amid industry consolidation.
Company filings (CIK: 0001849396), inferred financials for FY 2024
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |