investorscraft@gmail.com

Intrinsic ValueSplendid Medien AG (SPM.DE)

Previous Close1.24
Intrinsic Value
Upside potential
Previous Close
1.24

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

Splendid Medien AG operates in the dynamic entertainment sector, specializing in film and television content distribution and production. The company’s core revenue model revolves around licensing rights for a diverse portfolio of approximately 1,600 film titles across genres such as action, documentaries, and family entertainment. It monetizes these assets through multiple channels, including physical media sales (Blu-ray, DVD), video-on-demand (VoD), electronic sell-through (EST), and TV broadcasting. Additionally, its Services segment offers post-production and dubbing services, enhancing its value chain integration. Splendid Medien holds a niche position in the German and international markets, leveraging its extensive content library and production capabilities to cater to both traditional and digital platforms. While the industry faces disruption from streaming giants, the company’s hybrid approach—combining physical media, VoD, and TV syndication—provides resilience. Its focus on localized content, including dubbing and digitization, further strengthens its regional market positioning.

Revenue Profitability And Efficiency

In FY 2023, Splendid Medien reported revenue of €38.6 million, with net income of €2.2 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €13.98 million, indicating efficient cash generation from core operations. Capital expenditures were minimal at €378,000, suggesting a lean operational model with limited reinvestment needs. The company’s ability to maintain positive earnings amid industry shifts highlights its operational adaptability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.23 demonstrates its ability to translate revenue into shareholder returns. With operating cash flow significantly exceeding net income, Splendid Medien exhibits strong earnings quality. Its capital-light model, evidenced by low capex, allows for efficient allocation of resources, though growth investments remain conservative. The absence of dividends suggests a focus on retaining earnings for potential reinvestment or debt reduction.

Balance Sheet And Financial Health

Splendid Medien’s balance sheet shows €4.41 million in cash and equivalents against total debt of €4.48 million, indicating a near-neutral net debt position. The manageable debt level, coupled with robust operating cash flow, underscores financial stability. Liquidity appears adequate, with no immediate solvency risks, though the company’s small market cap (€12.1 million) may limit access to capital for aggressive expansion.

Growth Trends And Dividend Policy

Revenue trends are not explicitly provided, but the company’s diversified content distribution strategy may mitigate volatility. No dividends were paid in FY 2023, aligning with its focus on organic growth or debt management. The lack of a dividend policy may appeal to investors prioritizing capital appreciation over income, though it could limit attractiveness to income-focused stakeholders.

Valuation And Market Expectations

With a market cap of €12.1 million and a beta of 0.981, Splendid Medien trades with market-like volatility. The P/E ratio, inferred from EPS, suggests modest valuation multiples, potentially reflecting market skepticism about scalability in a competitive industry. Investor expectations likely hinge on the company’s ability to sustain profitability and navigate digital disruption.

Strategic Advantages And Outlook

Splendid Medien’s key strengths include its extensive content library and hybrid distribution model, which provide revenue diversification. However, its small scale and reliance on physical media sales pose long-term risks as consumer preferences shift to streaming. The outlook depends on its ability to expand digital offerings and optimize content monetization, though execution risks remain in a crowded market.

Sources

Company description, financial data from disclosed filings (likely annual report), and market data from exchange sources.

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