investorscraft@gmail.com

Intrinsic ValueNexxen International Ltd. (NEXN.L)

Previous Close£403.00
Intrinsic Value
Upside potential
Previous Close
£403.00

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 as a technology-driven advertising platform, specializing in programmatic advertising solutions. The company’s core offerings include a demand-side platform (DSP) for advertisers and agencies to manage digital campaigns in real-time, a supply-side platform (SSP) for publishers to optimize inventory monetization, and a data management platform (DMP) that integrates both to enhance targeting and performance. Serving a global clientele across the US, Europe, the Middle East, and Asia-Pacific, Nexxen competes in the highly fragmented digital advertising sector, where scale and data-driven efficiency are critical. Its end-to-end platform differentiates it by unifying ad buying and selling under one ecosystem, catering to advertisers, agencies, and publishers. The company’s rebranding from Tremor International in 2024 reflects its strategic focus on expanding its technological capabilities and market reach. While the industry faces challenges like privacy regulations and competition from tech giants, Nexxen’s integrated approach positions it as a nimble player capable of leveraging first-party data and cross-channel optimization.

Revenue Profitability And Efficiency

Nexxen reported revenue of 365.5 million GBp for the period, with net income of 35.4 million GBp, reflecting a diluted EPS of 0.244 GBp. Operating cash flow stood at 150.8 million GBp, indicating strong cash generation relative to earnings. Capital expenditures were modest at -7.7 million GBp, suggesting efficient reinvestment. The company’s profitability metrics highlight its ability to monetize its platform effectively while maintaining operational discipline.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its positive net income and robust operating cash flow, which exceeds net income by a significant margin. This indicates high-quality earnings with minimal non-cash adjustments. Nexxen’s capital efficiency is further evidenced by its low capex requirements, allowing it to allocate resources toward growth initiatives or balance sheet strengthening without excessive outlays.

Balance Sheet And Financial Health

Nexxen maintains a solid financial position, with cash and equivalents of 187.1 million GBp against total debt of 37.2 million GBp, yielding a net cash position. This liquidity provides flexibility for strategic investments or acquisitions. The absence of a dividend policy aligns with its growth-focused strategy, retaining earnings for reinvestment in technology and market expansion.

Growth Trends And Dividend Policy

Nexxen’s growth trajectory is supported by its global footprint and integrated platform, though the advertising sector’s cyclicality poses risks. The company does not currently pay dividends, prioritizing reinvestment in innovation and scalability. Its historical performance suggests a focus on organic growth complemented by potential M&A to enhance its technological edge or geographic reach.

Valuation And Market Expectations

With a market cap of approximately 257.2 million GBp and a beta of 1.45, Nexxen is viewed as a higher-risk, higher-reward play in the ad-tech space. Investors likely price in expectations of sustained platform adoption and margin expansion, though competitive pressures and macroeconomic headwinds could weigh on valuation multiples.

Strategic Advantages And Outlook

Nexxen’s key advantages include its unified DSP-SSP-DMP ecosystem, which drives efficiency for both advertisers and publishers. The company’s outlook hinges on its ability to navigate regulatory changes, invest in AI-driven optimization, and expand its client base. While challenges persist in a crowded market, its technology stack and cash-rich balance sheet provide a foundation for long-term competitiveness.

Sources

Company filings, London Stock Exchange disclosures

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