investorscraft@gmail.com

Intrinsic ValueVivendi SE (VVU.DE)

Previous Close2.41
Intrinsic Value
Upside potential
Previous Close
2.41

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 entertainment 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 (communications and advertising), Editis (publishing), and Gameloft (mobile gaming). Its portfolio spans premium content creation, distribution, and digital platforms like Dailymotion, positioning it as a key player in the evolving media landscape. Vivendi’s integrated approach allows it to leverage cross-segment synergies, particularly in content monetization and audience engagement. Despite facing industry-wide challenges such as cord-cutting and digital disruption, Vivendi maintains a competitive edge through its premium offerings and strategic investments in high-growth areas like streaming and digital advertising. The company’s historical roots and established brands provide stability, while its ventures into new initiatives reflect adaptability to shifting consumer preferences.

Revenue Profitability And Efficiency

Vivendi reported revenue of €297 million for the period, though it posted a significant net loss of €6 billion, driven by impairments or restructuring costs. The diluted EPS of -€5.87 underscores these challenges. However, operating cash flow remained robust at €1.84 billion, suggesting underlying operational strength. Capital expenditures were minimal at €3 million, indicating a focus on optimizing existing assets rather than heavy reinvestment.

Earnings Power And Capital Efficiency

The company’s negative net income highlights near-term profitability pressures, likely tied to one-time charges or sector-wide headwinds. Still, its ability to generate substantial operating cash flow points to resilient core operations. Capital efficiency appears constrained by the net loss, but Vivendi’s diversified revenue streams provide a buffer against volatility in any single segment.

Balance Sheet And Financial Health

Vivendi’s balance sheet shows €39 million in cash and equivalents against €2.69 billion in total debt, signaling moderate leverage. The debt level warrants monitoring, but the strong operating cash flow helps mitigate liquidity risks. The company’s ability to service obligations will depend on sustained cash generation and disciplined capital allocation.

Growth Trends And Dividend Policy

Growth trends are mixed, with the net loss overshadowing top-line performance. The dividend of €0.04 per share reflects a cautious approach to shareholder returns amid financial pressures. Future growth may hinge on successful execution in digital platforms and content monetization, though near-term challenges persist.

Valuation And Market Expectations

With a market cap of €2.85 billion and a beta of 1.08, Vivendi is viewed as moderately volatile relative to the market. Investors likely price in both its legacy strengths and transformation risks. The valuation may reflect skepticism about near-term earnings recovery, balanced by long-term potential in streaming and advertising.

Strategic Advantages And Outlook

Vivendi’s strategic advantages lie in its diversified portfolio and strong brand equity, particularly in European markets. The outlook depends on its ability to navigate digital disruption, monetize content effectively, and reduce debt. Success in newer initiatives like Dailymotion could offset declines in traditional segments, but execution risks remain.

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