Previous Close | $8.03 |
Intrinsic Value | $3.71 |
Upside potential | -54% |
Data is not available at this time.
Reservoir Media, Inc. operates in the music publishing and rights management industry, specializing in the acquisition and monetization of intellectual property. The company generates revenue through licensing music catalogs for use in films, television, streaming, and other media, as well as royalties from digital platforms. Reservoir has positioned itself as a key player in the independent music rights sector, leveraging its extensive catalog of over 140,000 copyrights to serve a diverse client base. The company’s strategic focus on high-quality, evergreen content allows it to maintain steady cash flows despite industry volatility. Its market position is strengthened by partnerships with major entertainment platforms and a growing presence in emerging markets. Reservoir’s ability to identify undervalued assets and optimize their commercial potential differentiates it from competitors, making it a notable entity in the niche of music IP management.
Reservoir Media reported revenue of $144.9 million for FY 2024, with net income of $644,937, reflecting thin margins in a capital-intensive industry. Diluted EPS stood at $0.0099, indicating modest profitability. Operating cash flow was robust at $36.2 million, suggesting efficient cash generation from core operations. Capital expenditures were minimal at -$225,677, highlighting a lean operational model focused on intellectual property rather than physical assets.
The company’s earnings power is constrained by high debt levels, with interest obligations likely pressuring net income. However, its ability to generate $36.2 million in operating cash flow demonstrates strong underlying cash generation from its music catalog. Capital efficiency appears reasonable, given the low capex requirements and asset-light business model, though leverage remains a concern for long-term sustainability.
Reservoir Media’s balance sheet shows $18.1 million in cash and equivalents against $337.5 million in total debt, indicating a leveraged position. The high debt-to-equity ratio raises concerns about financial flexibility, though the steady cash flows from royalties may support debt servicing. Shareholders’ equity is likely under pressure given the net income of only $644,937 against significant liabilities.
Growth trends are muted, with minimal net income expansion and no dividend payments, reflecting reinvestment needs or debt reduction priorities. The company’s focus appears to be on catalog acquisitions and licensing deals rather than shareholder returns. Future growth may depend on strategic acquisitions and the ability to monetize existing assets more effectively in a competitive digital music landscape.
With a market cap derived from 64.8 million shares outstanding, Reservoir’s valuation likely hinges on its catalog’s long-term revenue potential rather than near-term earnings. Investors may be pricing in growth from digital streaming expansion, though high debt levels could temper optimism. The lack of dividends suggests the market views this as a capital appreciation play rather than an income-generating asset.
Reservoir’s strategic advantage lies in its curated music catalog and expertise in rights monetization. The outlook depends on its ability to navigate industry shifts toward streaming while managing debt. Success will hinge on securing high-value licensing deals and potentially diversifying revenue streams. However, leverage remains a key risk, requiring disciplined capital allocation to sustain long-term viability.
10-K filing, CIK 0001824403
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |