investorscraft@gmail.com

Intrinsic ValuePerion Network Ltd. (PERI)

Previous Close$8.80
Intrinsic Value
Upside potential
Previous Close
$8.80

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

Perion Network Ltd. operates in the digital advertising and technology sector, specializing in data-driven solutions that connect advertisers with consumers across multiple platforms. The company generates revenue primarily through performance-based advertising, leveraging its proprietary AI and machine learning tools to optimize ad placements and maximize ROI for clients. Its core offerings include search advertising, display monetization, and social media marketing, positioning it as a key intermediary in the digital ad ecosystem. Perion differentiates itself through advanced targeting capabilities and cross-channel integration, serving both publishers and advertisers in a highly competitive market. The company has carved a niche by focusing on high-growth segments like connected TV (CTV) and retail media, aligning with broader industry shifts toward programmatic and performance-based ad spending. Its ability to aggregate demand and supply efficiently allows it to compete with larger ad-tech players while maintaining agility in adapting to regulatory and technological changes.

Revenue Profitability And Efficiency

Perion reported revenue of $498.3 million for the period, with net income of $12.6 million, reflecting a diluted EPS of $0.25. Operating cash flow stood at $6.9 million, though capital expenditures of $6.8 million offset much of this. The company’s profitability metrics suggest moderate margins, typical for its ad-tech niche, with efficiency driven by scalable technology and variable cost structures.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its ability to monetize digital ad inventory effectively, though net income margins remain modest. Capital efficiency is evident in its low debt levels and reliance on operating cash flow, with minimal dividend obligations allowing reinvestment in growth initiatives like AI-driven ad optimization and CTV expansion.

Balance Sheet And Financial Health

Perion maintains a strong liquidity position, with $156.2 million in cash and equivalents against total debt of $22.3 million, indicating a robust balance sheet. The low leverage ratio provides flexibility for strategic acquisitions or R&D investments, while the absence of significant dividend payouts preserves capital for organic growth.

Growth Trends And Dividend Policy

Growth is likely driven by secular trends in digital advertising, particularly in CTV and retail media, though the company does not currently pay dividends. Its focus on reinvesting cash flow into technology and market expansion suggests a prioritization of long-term value creation over near-term shareholder returns.

Valuation And Market Expectations

With a market cap derived from 50.5 million shares outstanding, Perion’s valuation reflects investor expectations for sustained growth in high-margin ad-tech segments. The absence of dividends may skew its appeal toward growth-oriented investors, with multiples likely benchmarked against peers in performance advertising and programmatic platforms.

Strategic Advantages And Outlook

Perion’s strategic advantages lie in its AI-powered ad-tech stack and agility in adapting to industry shifts like privacy regulations and CTV adoption. The outlook hinges on its ability to maintain competitive margins while scaling its solutions, though macroeconomic pressures on ad spending could pose near-term challenges.

Sources

Company filings, CIK 0001338940

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