investorscraft@gmail.com

Intrinsic ValueVivendi SE (VIV.PA)

Previous Close2.35
Intrinsic Value
Upside potential
Previous Close
2.35

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

Vivendi SE is a diversified media and communications conglomerate with a strong presence in Europe, the Americas, and other global markets. The company operates through multiple segments, including Canal+ Group (pay-TV and content production), Havas Group (creative and media services), Editis (publishing), Prisma Media (digital video), Gameloft (mobile gaming), and Vivendi Village (live entertainment). Its New Initiatives segment focuses on digital platforms like Dailymotion and ultra-high-speed internet services. Vivendi’s revenue model is anchored in subscription-based pay-TV, advertising, content licensing, and direct sales of books and games. The company competes in fragmented but high-growth sectors, leveraging its legacy brands and strategic acquisitions to maintain relevance. While its Canal+ Group remains a leader in French pay-TV, Havas and Gameloft face intense competition from global digital-first players. Vivendi’s diversified portfolio provides resilience but also exposes it to cyclical advertising spend and shifting consumer preferences in media consumption.

Revenue Profitability And Efficiency

Vivendi reported revenue of EUR 297 million, with a net loss of EUR 6 billion, reflecting significant impairments or restructuring costs. The diluted EPS of -5.87 underscores profitability challenges, though operating cash flow of EUR 1.84 billion suggests core operations remain cash-generative. Capital expenditures were minimal at EUR -3 million, indicating a lean investment approach in the reported period.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight near-term earnings pressure, likely due to non-recurring charges or sector-wide headwinds. However, robust operating cash flow signals underlying earnings potential, particularly from stable segments like Canal+ and Havas. Capital efficiency metrics are unclear without ROIC or margin breakdowns, but low capex suggests disciplined allocation.

Balance Sheet And Financial Health

Vivendi holds EUR 39 million in cash against total debt of EUR 2.69 billion, indicating moderate leverage. The liquidity position appears tight, but the company’s diversified cash flows and established market position may support refinancing. Further details on debt maturity profiles or covenants would be needed for a comprehensive assessment.

Growth Trends And Dividend Policy

Growth prospects are mixed, with digital platforms like Dailymotion offering upside but traditional media facing secular declines. The nominal dividend of EUR 0.04 per share reflects a conservative payout policy, likely prioritizing debt management and strategic investments over shareholder returns in the near term.

Valuation And Market Expectations

With a market cap of EUR 2.9 billion and a beta of 1.08, Vivendi trades with volatility aligned with the broader market. Investors likely discount its legacy businesses while awaiting traction in digital initiatives. The negative earnings complicate traditional valuation multiples, leaving asset-based or sum-of-parts approaches more relevant.

Strategic Advantages And Outlook

Vivendi’s strengths lie in its diversified portfolio and strong foothold in European media. However, its outlook depends on successful digital transformation, particularly in streaming and gaming. Regulatory risks in pay-TV and competition in advertising remain headwinds, but strategic partnerships or M&A could unlock value.

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