investorscraft@gmail.com

Intrinsic ValueVantiva S.A. (VANTI.PA)

Previous Close0.12
Intrinsic Value
Upside potential
Previous Close
0.12

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

Technicolor SA operates in the media and entertainment sector, providing specialized services across three key segments. Its Technicolor Creative Studios division delivers high-end visual effects and animation for films, episodic series, and advertising, positioning it as a critical partner for content creators globally. The DVD Services segment focuses on physical media replication and supply-chain solutions, while Connected Home supplies broadband and video equipment to Pay-TV operators, leveraging its expertise in IoT and software solutions. The company’s diversified revenue streams span creative production, physical media logistics, and connected home technologies, catering to evolving industry demands. Despite challenges in the physical media market, Technicolor maintains relevance through its high-margin creative studios and growing demand for connected home devices. Its market position is bolstered by long-standing relationships with major studios and operators, though it faces competition from digital-first providers and shifting consumer preferences.

Revenue Profitability And Efficiency

Technicolor reported revenue of EUR 1.87 billion for the period, though net income stood at a loss of EUR 282 million, reflecting operational challenges. The company generated EUR 43 million in operating cash flow, but capital expenditures of EUR 74 million indicate ongoing investments. The diluted EPS of -EUR 0.58 underscores profitability pressures, likely tied to restructuring costs or segment-specific headwinds.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight strained earnings power, likely due to high operating costs or write-downs in certain segments. The modest operating cash flow relative to revenue suggests inefficiencies, though the Connected Home and Creative Studios segments may offer higher-margin opportunities. Capital expenditures exceed operating cash flow, indicating reliance on external funding for growth initiatives.

Balance Sheet And Financial Health

Technicolor’s balance sheet shows EUR 30 million in cash against total debt of EUR 998 million, signaling significant leverage. The high debt load raises liquidity concerns, though the absence of dividends may free up cash for debt servicing. The company’s financial health appears strained, requiring careful management of liabilities and potential asset monetization.

Growth Trends And Dividend Policy

Growth is likely driven by demand for visual effects and connected home devices, offset by declines in physical media. The company does not pay dividends, prioritizing reinvestment or debt reduction. Trends suggest a pivot toward higher-growth digital and creative services, though execution risks remain.

Valuation And Market Expectations

With a market cap of EUR 75.7 million, the stock trades at a low multiple, reflecting skepticism about turnaround prospects. The beta of 0.861 indicates moderate volatility relative to the market. Investors likely await clearer signs of segmental profitability or debt reduction.

Strategic Advantages And Outlook

Technicolor’s strengths lie in its creative studios and connected home segments, which align with industry shifts toward digital content and IoT. However, high debt and operational losses pose risks. The outlook hinges on successful restructuring, cost management, and capitalizing on high-margin opportunities in visual effects and broadband technologies.

Sources

Company description, financial data provided

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