investorscraft@gmail.com

Intrinsic Value of Outbrain Inc. (OB)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Outbrain Inc. operates in the digital advertising technology sector, specializing in content recommendation platforms that drive engagement for publishers and advertisers. The company’s core revenue model is performance-based, leveraging AI-driven algorithms to serve personalized content recommendations across premium publisher networks. Outbrain competes in a highly fragmented market dominated by tech giants, but it differentiates itself through publisher partnerships and a focus on high-intent audiences, positioning it as a key player in native advertising. The company’s platform supports monetization for publishers while delivering targeted traffic for advertisers, creating a two-sided marketplace. Its technology integrates seamlessly with publishers’ websites, enhancing user experience without disrupting content flow. Despite intense competition from Google and social media platforms, Outbrain maintains a niche by prioritizing quality placements and measurable ROI for advertisers, which strengthens its value proposition in the evolving programmatic ad landscape.

Revenue Profitability And Efficiency

Outbrain reported revenue of $889.9 million for FY 2024, reflecting its scale in the digital ad tech space. However, the company posted a net loss of $711 thousand, indicating margin pressures amid competitive and operational costs. Operating cash flow was positive at $68.6 million, suggesting effective working capital management, while capital expenditures were modest at $7.4 million, highlighting capital-light operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.11 underscores challenges in translating top-line growth to profitability. Despite this, its ability to generate positive operating cash flow demonstrates underlying earnings potential. Capital efficiency appears reasonable, with limited capex requirements relative to revenue, though improving net income remains a critical focus for sustainable earnings power.

Balance Sheet And Financial Health

Outbrain maintains a solid liquidity position with $89.1 million in cash and equivalents, providing flexibility for strategic initiatives. Total debt is manageable at $15.8 million, resulting in a conservative leverage profile. The balance sheet supports ongoing operations, but profitability improvements would further strengthen financial health.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on AI-driven ad tech suggests potential scalability. Outbrain does not pay dividends, reinvesting cash flows into technology and market expansion. Future growth may hinge on capturing larger shares of the native advertising market and optimizing monetization efficiency.

Valuation And Market Expectations

With a modest net loss and positive operating cash flow, the market likely values Outbrain based on its revenue multiple and growth potential in digital advertising. Investor expectations may center on margin expansion and competitive positioning against larger ad tech rivals.

Strategic Advantages And Outlook

Outbrain’s strategic advantages lie in its AI-powered recommendation engine and publisher network, which drive engagement for advertisers. The outlook depends on its ability to sustain revenue growth while improving profitability. Success will require navigating industry headwinds, such as privacy regulations and competition, while leveraging its niche in high-intent audience targeting.

Sources

10-K filing, CIK 0001454938

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