investorscraft@gmail.com

Intrinsic ValueOcean Outdoor Limited (OOUT.L)

Previous Close£10.20
Intrinsic Value
Upside potential
Previous Close
£10.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ocean Outdoor Limited operates in the digital out-of-home (DOOH) advertising sector, specializing in high-impact, large-format digital screens across key European markets, including the UK, Scandinavia, and Germany. The company leverages premium locations such as iconic city centers, transit hubs, and retail environments to deliver targeted, dynamic ad content for national and international brands. Its revenue model is driven by advertising sales, with contracts typically structured on a per-impression or fixed-fee basis, ensuring recurring income streams. Ocean Outdoor differentiates itself through technological innovation, including programmatic ad buying and data-driven audience measurement, enhancing advertiser ROI. The company holds a strong market position in premium DOOH, competing with global players like JCDecaux and Clear Channel while maintaining a focus on high-traffic, high-visibility sites. Its strategic acquisitions, such as the takeover of Swiss Outdoor Media, further solidify its footprint in Europe's fragmented DOOH market.

Revenue Profitability And Efficiency

In FY 2021, Ocean Outdoor reported revenue of $124.4 million, reflecting recovery in advertising demand post-pandemic. However, the company posted a net loss of $30.3 million, impacted by operational costs and potential integration expenses from acquisitions. Operating cash flow was robust at $47.4 million, indicating healthy liquidity generation, while capital expenditures of $4.6 million suggest disciplined reinvestment in digital infrastructure.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.56 underscores near-term earnings challenges, though the positive operating cash flow highlights underlying cash-generating ability. The company’s capital efficiency is tempered by its net loss, but its focus on high-margin premium DOOH inventory could improve returns as ad spending normalizes.

Balance Sheet And Financial Health

Ocean Outdoor’s balance sheet shows $41.98 million in cash against total debt of $196.84 million, indicating moderate leverage. The debt level may reflect strategic investments in expansion, but liquidity remains manageable given the $47.4 million operating cash flow. Further deleveraging could enhance financial flexibility.

Growth Trends And Dividend Policy

Growth is tied to DOOH market expansion and programmatic adoption, though FY 2021’s net loss suggests cyclical pressures. The company does not pay dividends, prioritizing reinvestment in technology and market consolidation. Recovery in ad spend and cross-border synergies from acquisitions may drive future top-line growth.

Valuation And Market Expectations

With no disclosed market cap and a beta of 0.5, Ocean Outdoor exhibits lower volatility relative to the market. Investors likely anticipate recovery in ad demand and margin improvement as operational synergies materialize. Valuation metrics remain speculative pending sustained profitability.

Strategic Advantages And Outlook

Ocean Outdoor’s strengths lie in its premium locations, programmatic capabilities, and European footprint. Near-term challenges include profitability restoration, but long-term prospects are supported by DOOH’s growth and the shift from traditional to digital advertising. Strategic acquisitions and tech investments position the company to capitalize on these trends.

Sources

Company filings, industry reports

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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