investorscraft@gmail.com

Intrinsic ValueVivid Seats Inc. (SEAT)

Previous Close$17.02
Intrinsic Value
Upside potential
Previous Close
$17.02

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

Vivid Seats Inc. operates as a leading online ticket marketplace in the live events industry, connecting buyers and sellers of tickets for sports, concerts, theater, and other entertainment events. The company generates revenue primarily through service fees on ticket transactions, leveraging a robust platform that emphasizes user experience, trust, and transparency. Its asset-light model allows for scalability without significant inventory risk, positioning it competitively against traditional ticketing agencies and secondary market players. Vivid Seats differentiates itself through data-driven personalization, loyalty programs, and partnerships with sports teams and venues, enhancing customer retention and market penetration. The company operates in a highly fragmented industry, competing with giants like Ticketmaster and StubHub, yet maintains a strong niche presence by focusing on customer satisfaction and technological innovation. Its strategic acquisitions, such as the purchase of Wavedash, further solidify its position in the high-growth live events sector.

Revenue Profitability And Efficiency

Vivid Seats reported revenue of $775.6 million for FY 2024, reflecting its strong transaction volume in the live events market. Net income stood at $9.4 million, with diluted EPS of $0.034, indicating modest profitability amid competitive pressures. Operating cash flow was $53.9 million, supported by efficient working capital management, while capital expenditures of $4.2 million suggest disciplined investment in platform and technology enhancements.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its high-margin service fee model, which benefits from scalable operations and low variable costs. Capital efficiency is evident in its ability to generate positive operating cash flow despite moderate net income, underscoring effective monetization of its platform. The asset-light structure minimizes capital intensity, allowing for reinvestment in growth initiatives and strategic acquisitions.

Balance Sheet And Financial Health

Vivid Seats maintains a solid balance sheet with $243.5 million in cash and equivalents, providing liquidity for operational needs and strategic opportunities. Total debt of $407.6 million suggests a leveraged position, but the company’s strong cash flow generation supports manageable debt service. The absence of dividends aligns with its focus on reinvesting cash flows into growth and debt reduction.

Growth Trends And Dividend Policy

Growth is fueled by increasing demand for live events and expansion into new markets through partnerships and acquisitions. The company does not pay dividends, opting instead to allocate capital toward organic growth and strategic investments. This approach aligns with its focus on scaling the platform and enhancing market share in a competitive industry.

Valuation And Market Expectations

The market likely values Vivid Seats based on its growth potential in the live events sector, trading multiples reflecting expectations for continued revenue expansion and margin improvement. Investor sentiment may hinge on execution of strategic initiatives and ability to capitalize on post-pandemic demand recovery for live entertainment.

Strategic Advantages And Outlook

Vivid Seats’ strategic advantages include its technology-driven platform, strong vendor relationships, and customer loyalty programs. The outlook remains positive, supported by industry tailwinds and the company’s ability to innovate in a dynamic market. Challenges include competition and macroeconomic factors affecting discretionary spending, but its scalable model positions it well for long-term growth.

Sources

10-K, investor presentations

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