investorscraft@gmail.com

Intrinsic Value of Nexxen International Ltd. (NEXN)

Previous Close$9.93
Intrinsic Value
Upside potential
Previous Close
$9.93

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (CIK: 0001849396), inferred financials for FY 2024

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