investorscraft@gmail.com

Intrinsic ValueSnail, Inc. Class A Common Stock (SNAL)

Previous Close$0.72
Intrinsic Value
Upside potential
Previous Close
$0.72

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

Snail, Inc. operates in the interactive entertainment industry, specializing in the development and publishing of digital games. The company generates revenue primarily through game sales, in-game purchases, and licensing agreements. Its portfolio includes a mix of proprietary and licensed titles, targeting both casual and core gaming audiences. Snail competes in a highly fragmented market dominated by larger players, leveraging niche content and cost-efficient development to maintain its position. The company focuses on mid-tier game production, balancing quality with scalability to appeal to a broad demographic. While not a market leader, Snail has carved out a sustainable niche by capitalizing on emerging gaming trends and platform diversification.

Revenue Profitability And Efficiency

Snail reported revenue of $84.5 million for the period, with net income of $1.8 million, reflecting modest profitability. Diluted EPS stood at $0.0498, indicating thin margins. Operating cash flow was negative at -$1.6 million, suggesting potential working capital challenges. The absence of capital expenditures points to a lean operational model, though reinvestment may be limited.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with minimal net income relative to revenue. Capital efficiency is unclear due to the lack of disclosed asset metrics, but the negative operating cash flow raises questions about sustainable cash generation. The low EPS further underscores limited earnings scalability under current operations.

Balance Sheet And Financial Health

Snail holds $7.3 million in cash against $7.2 million in total debt, indicating a balanced but tight liquidity position. The near-parity between cash and debt suggests limited financial flexibility. No dividend payments were made, preserving cash for operational needs. The balance sheet does not signal immediate distress but offers minimal buffer for downturns.

Growth Trends And Dividend Policy

Revenue growth trends are not disclosed, but the absence of dividends aligns with a reinvestment-focused strategy. The company’s focus appears to be on sustaining operations rather than aggressive expansion. Without clear growth catalysts, Snail’s trajectory may depend on market demand for its existing portfolio.

Valuation And Market Expectations

With a modest net income and thin margins, Snail’s valuation likely reflects its niche positioning. Market expectations appear tempered, given the lack of significant earnings or cash flow growth. The stock’s performance may hinge on the company’s ability to scale profitability or secure high-margin licensing deals.

Strategic Advantages And Outlook

Snail’s strategic advantage lies in its targeted game development and cost discipline. However, the outlook remains cautious due to competitive pressures and limited financial resilience. Success may depend on leveraging its IP portfolio or forming strategic partnerships to enhance market reach and monetization.

Sources

Company filings (CIK: 0001886894), disclosed financials for FY ending 2024-12-31

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