investorscraft@gmail.com

Intrinsic ValueSyzygy AG (SYZ.DE)

Previous Close1.56
Intrinsic Value
Upside potential
Previous Close
1.56

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

SYZYGY AG operates as a digital marketing services provider, specializing in integrated media content solutions for brands across Germany, the UK, and international markets. The company delivers a comprehensive suite of services, including strategic consulting, digital campaign execution, and technical development of brand platforms, websites, and mobile applications. Its expertise spans data-driven marketing, search engine optimization, and immersive technologies like virtual and augmented reality, catering primarily to the automotive, telecommunications, consumer goods, and financial services sectors. As a subsidiary of WPP plc, SYZYGY benefits from synergies within one of the world’s largest advertising networks, enhancing its competitive positioning in a fragmented industry. The company’s focus on high-value digital transformation services allows it to differentiate from traditional agencies, though it faces intense competition from both global players and niche specialists. Its client-centric approach and technological capabilities position it as a mid-tier contender in the evolving digital marketing landscape.

Revenue Profitability And Efficiency

In its latest fiscal year, SYZYGY reported revenue of €69.4 million, reflecting its mid-scale presence in the digital marketing sector. However, the company posted a net loss of €13.3 million, with diluted EPS at -€0.99, indicating profitability challenges. Operating cash flow stood at €9.6 million, suggesting some operational resilience, while capital expenditures were modest at €0.7 million, reflecting restrained investment activity.

Earnings Power And Capital Efficiency

SYZYGY’s negative net income and EPS highlight earnings pressure, likely due to competitive margins or restructuring costs. The positive operating cash flow indicates underlying cash generation, but the net loss raises questions about sustainable profitability. Capital efficiency appears limited, with minimal capex signaling a focus on cost containment rather than aggressive expansion.

Balance Sheet And Financial Health

The company holds €5.0 million in cash and equivalents against €18.9 million in total debt, indicating a leveraged position. The debt burden, coupled with recent losses, may constrain financial flexibility. However, the absence of dividends suggests a prioritization of liquidity preservation over shareholder returns in the near term.

Growth Trends And Dividend Policy

SYZYGY’s growth trajectory is uncertain, with no dividend payments reflecting a conservative capital allocation strategy. The lack of profitability trends raises concerns about organic expansion, though its WPP affiliation could provide stability. The company’s focus on digital transformation services aligns with industry growth areas, but execution risks remain.

Valuation And Market Expectations

With a market cap of €32.3 million and a beta of 0.55, SYZYGY is perceived as a low-volatility but high-risk investment due to its unprofitability. The valuation likely reflects skepticism about near-term turnaround potential, though its niche expertise and WPP backing may offer long-term upside if operational improvements materialize.

Strategic Advantages And Outlook

SYZYGY’s integration within WPP’s network provides access to global resources and client relationships, a key differentiator. However, its ability to achieve sustainable profitability hinges on cost management and demand for high-value digital services. The outlook remains cautious, with recovery dependent on operational restructuring and broader industry trends favoring digital adoption.

Sources

Company filings, market data

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