investorscraft@gmail.com

Intrinsic ValueSportradar Group AG (SRAD)

Previous Close$30.33
Intrinsic Value
Upside potential
Previous Close
$30.33

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

Sportradar Group AG operates at the intersection of sports, technology, and data analytics, providing mission-critical solutions to the global sports betting and media industries. The company generates revenue primarily through long-term contracts with sports leagues, federations, and betting operators, offering real-time data feeds, odds compilation, and integrity services. Its proprietary AI-driven analytics and scalable infrastructure position it as a leader in sports data monetization, serving clients across regulated and emerging markets. Sportradar’s diversified client base includes major sportsbooks, broadcasters, and teams, reinforcing its role as a backbone of the sports ecosystem. The company’s deep integrations with leagues like the NBA, NFL, and UEFA provide a competitive moat, while its expansion into adjacent verticals like fan engagement and advertising underscores its growth ambitions. With a focus on innovation and regulatory compliance, Sportradar is well-positioned to capitalize on the global expansion of legalized sports betting and digital sports consumption.

Revenue Profitability And Efficiency

Sportradar reported revenue of €1.11 billion for FY 2024, reflecting steady growth driven by demand for premium data and betting solutions. Net income stood at €34.2 million, with diluted EPS of €0.10, indicating modest profitability amid reinvestment in technology and market expansion. Operating cash flow of €353 million highlights strong cash conversion, while minimal capital expenditures (€5.4 million) suggest capital-light scalability.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by high-margin recurring revenue streams from data licensing and integrity services. Its capital efficiency is evident in robust operating cash flow relative to net income, supported by low capex requirements. Debt is minimal (€46.7 million), with interest coverage comfortably secured by cash flow generation.

Balance Sheet And Financial Health

Sportradar maintains a solid balance sheet, with €348 million in cash and equivalents against €47 million in total debt, yielding a net cash position. The absence of significant leverage and healthy liquidity reserves provide flexibility for strategic acquisitions or organic growth initiatives.

Growth Trends And Dividend Policy

Revenue growth is fueled by global sports betting legalization and cross-selling opportunities. The company does not pay dividends, opting to reinvest cash flow into R&D and geographic expansion, aligning with its growth-centric strategy.

Valuation And Market Expectations

The market likely prices Sportradar on growth potential, given its leadership in a high-growth industry. Valuation metrics should reflect premium margins, recurring revenue durability, and scalability, though competitive pressures may temper multiples.

Strategic Advantages And Outlook

Sportradar’s partnerships with major leagues, proprietary technology, and regulatory expertise create barriers to entry. Near-term risks include betting market saturation, but long-term upside lies in untapped markets and adjacent verticals like media and fan engagement.

Sources

Company filings (CIK: 0001836470), FY 2024 financial statements

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