investorscraft@gmail.com

Intrinsic ValueProSiebenSat.1 Media SE (PSM.SW)

Previous CloseCHF15.29
Intrinsic Value
Upside potential
Previous Close
CHF15.29

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ProSiebenSat.1 Media SE is a leading European media conglomerate operating across three key segments: Entertainment, Dating & Video, and Commerce & Ventures. The company’s Entertainment segment dominates free-to-air TV and digital platforms, including flagship channels like SAT.1, ProSieben, and Kabel Eins, alongside digital content production via Studio71. Its Dating & Video segment leverages well-known brands such as Parship and eHarmony to capture the growing online dating market, while Commerce & Ventures focuses on consumer advisory and lifestyle services. ProSiebenSat.1 holds a strong position in the German-speaking media landscape, balancing traditional broadcasting with digital transformation. The company’s diversified revenue streams—spanning advertising, subscription-based dating services, and e-commerce—help mitigate cyclical risks in the media sector. However, competition from global streaming platforms and shifting ad spend toward digital channels presents ongoing challenges. ProSiebenSat.1’s ability to integrate digital innovations, such as influencer-driven content and targeted advertising, will be critical to maintaining its market relevance.

Revenue Profitability And Efficiency

In FY 2023, ProSiebenSat.1 reported revenue of CHF 3.85 billion, reflecting its broad media and digital services portfolio. However, the company posted a net loss of CHF 124 million, with diluted EPS at -CHF 0.55, indicating profitability pressures. Operating cash flow was robust at CHF 1.24 billion, but high capital expenditures (CHF 1.15 billion) suggest significant reinvestment in content and digital infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income highlights challenges in converting top-line growth to bottom-line results, likely due to rising content costs and competitive pressures. Operating cash flow remains healthy, supporting liquidity, but capital efficiency metrics are strained by heavy investments in digital expansion and content production.

Balance Sheet And Financial Health

ProSiebenSat.1 maintains a solid liquidity position with CHF 573 million in cash and equivalents, though total debt of CHF 2.45 billion raises leverage concerns. The balance sheet reflects the capital-intensive nature of media operations, with significant investments in programming and technology.

Growth Trends And Dividend Policy

Revenue trends are stable, but profitability remains volatile. The company paid a modest dividend of CHF 0.049 per share, signaling cautious capital returns amid earnings uncertainty. Future growth hinges on digital adoption and monetization of dating and commerce segments.

Valuation And Market Expectations

With a market cap of CHF 3.47 billion and a beta of 1.35, the stock reflects higher volatility relative to the market. Investors likely price in skepticism about near-term earnings recovery, balanced against long-term digital transformation potential.

Strategic Advantages And Outlook

ProSiebenSat.1’s diversified model and strong brand equity in German media provide a competitive edge. However, the shift to digital requires sustained investment. Success depends on scaling high-margin digital services while managing legacy TV ad declines.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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