investorscraft@gmail.com

Intrinsic ValueTremor International Ltd (TRMR.L)

Previous Close£201.20
Intrinsic Value
Upside potential
Previous Close
£201.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tremor International Ltd operates in the digital advertising technology sector, providing an integrated platform that connects advertisers with publishers through its demand-side (DSP) and supply-side (SSP) platforms. The company’s core revenue model is built on facilitating programmatic ad transactions, leveraging real-time bidding and data-driven optimization to maximize campaign performance for advertisers while enhancing yield for publishers. Its data management platform (DMP) further strengthens its value proposition by unifying disparate data sources to refine targeting and efficiency. Tremor serves a global clientele, including brands, agencies, and publishers, with a strong presence in Israel, the U.S., Europe, and emerging markets. The company competes in a highly fragmented industry dominated by giants like Google and The Trade Desk, but it differentiates itself through its end-to-end, transparent, and performance-focused solutions. Its ability to integrate DSP and SSP functionalities under one umbrella provides a competitive edge, particularly for mid-market advertisers seeking agility and cost efficiency. Despite macroeconomic headwinds affecting ad spend, Tremor’s diversified geographic footprint and focus on high-growth digital formats position it as a resilient player in the programmatic advertising ecosystem.

Revenue Profitability And Efficiency

In FY 2023, Tremor reported revenue of 331,993,000 GBp, reflecting its scale in the programmatic ad space. However, the company posted a net loss of 21,487,000 GBp, with diluted EPS at -0.15 GBp, indicating profitability challenges amid competitive and macroeconomic pressures. Operating cash flow stood at 60,741,000 GBp, suggesting decent cash generation despite net losses, while capital expenditures of 19,621,000 GBp highlight ongoing investments in platform capabilities.

Earnings Power And Capital Efficiency

Tremor’s negative net income and EPS underscore earnings pressure, likely driven by high customer acquisition costs and platform investments. The positive operating cash flow indicates underlying operational efficiency, but capital expenditures remain significant, reflecting the need to sustain technological competitiveness. The absence of dividends aligns with its growth-focused strategy, prioritizing reinvestment over shareholder payouts.

Balance Sheet And Financial Health

Tremor maintains a solid liquidity position, with cash and equivalents of 234,308,000 GBp against total debt of 136,133,000 GBp. This suggests a manageable leverage profile, though the net loss raises questions about long-term sustainability if profitability does not improve. The balance sheet strength provides flexibility to navigate cyclical ad market volatility.

Growth Trends And Dividend Policy

Revenue trends are not explicitly provided, but the company’s global footprint and focus on programmatic advertising align with industry growth drivers. Tremor does not pay dividends, reinvesting cash flows into platform enhancements and market expansion. Its ability to scale profitably in a competitive landscape will be critical for future growth.

Valuation And Market Expectations

With a market cap of approximately 293,126,252 GBp and a beta of 1.32, Tremor is viewed as a higher-risk, growth-oriented stock. The negative earnings and lack of dividends may weigh on valuation, but its niche in programmatic advertising could attract investors betting on digital ad spend recovery.

Strategic Advantages And Outlook

Tremor’s integrated DSP-SSP platform and data capabilities provide a differentiated offering in a crowded market. However, profitability challenges and reliance on ad spend cycles pose risks. Strategic focus on technology innovation and geographic diversification could enhance resilience, but execution will be key to capitalizing on long-term digital advertising trends.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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