First Time Loading...
Search stocks here...
Dashboard Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator
Pricing About Contact Us
Sign Up Log in
S

Splendid Medien AG
XETRA:SPM

Watchlist Manager
Splendid Medien AG
XETRA:SPM
Watchlist
Price: 1.55 EUR +0.65%
Updated: May 31, 2023
Section:
 

Intrinsic Value

SPM doesn't have a meaningful market cap.

Splendid Medien AG engages in the provision and distribution of films and film-related services. [ Read More ]

The intrinsic value of one SPM stock under the Base Case scenario is 2.91 EUR. Compared to the current market price of 1.55 EUR, Splendid Medien AG is Undervalued by 47%.

Key Points:
SPM Intrinsic Value
Base Case
2.91 EUR
Undervaluation 47%
Intrinsic Value
Price
S
Worst Case
Base Case
Best Case
What is intrinsic value?

Fundamental Analysis

Financials
43.7M
-5%
Revenue
Growth Rates:
1 Year
-2%
3 Years
-13%
5 Years
-18%
7 Years
-
10 Years
-
3.3M
+15%
Operating Income
Growth Rates:
1 Year
+9%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
4.5M
+92%
Net Income
Growth Rates:
1 Year
+96%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
9.7M
-36%
Operating Cash Flow
Growth Rates:
1 Year
-42%
3 Years
-39%
5 Years
-30%
7 Years
-
10 Years
-
-11.3M
-0.9%
Capital Expenditures
Growth Rates:
1 Year
+13%
3 Years
-13%
5 Years
-28%
7 Years
-
10 Years
-
-1.5M
Free Cash Flow
Growth Rates:
1 Year
-
3 Years
-
5 Years
+12%
7 Years
-
10 Years
-

Balance Sheet Decomposition
Splendid Medien AG

32.7M
Assets
23.1M
Liabilities
32.7M
Assets
23.1M
Liabilities
Current Assets 17M
Cash & Short-Term Investments 4.5M
Receivables 11.7M
Other Current Assets 808k
Non-Current Assets 15.7M
PP&E 2M
Intangibles 9.4M
Other Non-Current Assets 4.4M
Current Liabilities 22.5M
Accounts Payable 10M
Other Current Liabilities 12.4M
Non-Current Liabilities 659k
Long-Term Debt 605k
Other Non-Current Liabilities 54k
Efficiency
34%
Gross Margin
Average:
3 Years
30%
5 Years
29%
7%
Operating Margin
Average:
3 Years
2%
5 Years
0%
10%
Net Margin
Average:
3 Years
-1%
5 Years
-4%
-3%
FCF Margin
Average:
3 Years
12%
5 Years
8%
62%
ROE
Average:
3 Years
3%
5 Years
-10%
15%
ROA
Average:
3 Years
0%
5 Years
-3%
32%
ROIC
Average:
3 Years
3%
5 Years
-3%
41%
ROCE
Average:
3 Years
23%
5 Years
10%
Fundamental Scores

SPM Profitability Score
Profitability Due Diligence

Splendid Medien AG's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Exceptional ROE
Negative Free Cash Flow
ROE is Increasing
ROIC is Increasing
55/100
Profitability
Score

Splendid Medien AG's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

SPM Solvency Score
Solvency Due Diligence

Splendid Medien AG's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
55/100
Solvency
Score

Splendid Medien AG's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SPM Price Targets Summary
Splendid Medien AG

Wall Street analysts forecast SPM stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for SPM is 2.24 EUR with a low forecast of 2.22 EUR and a high forecast of 2.31 EUR.

SPM Lowest Forecast
Wall Street Target
2.22 EUR
43% Upside
SPM Average Forecast
Wall Street Target
2.24 EUR
45% Upside
SPM Highest Forecast
Wall Street Target
2.31 EUR
49% Upside
Lowest
Price Target
2.22 EUR
43% Upside
Average
Price Target
2.24 EUR
45% Upside
Highest
Price Target
2.31 EUR
49% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

SPM Competitors
Splendid Medien AG

SPM Suppliers & Customers
Splendid Medien AG

Suppliers
3
Customers
5
Suppliers Map
Customers Map

Shareholder Return

SPM Return Decomposition
Main factors of price return

Period
5 Years
1 Year 2 Years 3 Years 5 Years 7 Years 10 Years
Price Return Decomposition
is not available

It is impossible to break down the market cap return as the net margin from 5 years ago is negative.

What is price return decomposition?

SPM Price
Splendid Medien AG

1M 1M
+3%
6M 6M
-3%
1Y 1Y
+5%
3Y 3Y
+233%
5Y 5Y
0%
10Y 10Y
-34%
Annual Price Range
1.55
52w Low
1.27
52w High
1.86
Price Metrics
Average Annual Return -1.21%
Standard Deviation of Annual Returns 35.25%
Max Drawdown -79%
Shares Statistics
Market Capitalization 15.2M EUR
Shares Outstanding 9 789 999
Percentage of Shares Shorted
N/A

Company Profile

Splendid Medien AG

Country

Germany

Industry

Media

Market Cap

15.2M EUR

Dividend Yield

0%

Description

Splendid Medien AG engages in the provision and distribution of films and film-related services. The company is headquartered in Cologne, Nordrhein-Westfalen and currently employs 148 full-time employees. The firm operates through two segments: Content and Services. The Content segment covers licensing with film rights, film exploitation in cinema and home entertainment, marketing of edutainment programs and music content as well as film production. The Services segment provides a wide range of services for the film and television industry, such as digitization, soundtrack post-production, new media and dubbing. Its subsidiaries include Splendid Film GmbH, WVG Medien GmbH, Polyband Medien GmbH, Early Learning Group GmbH, Videociety GmbH, Splendid Produktion GmbH, Enteractive GmbH and Splendid Synchron GmbH.

Contact

NORDRHEIN-WESTFALEN
Cologne
Lichtstr. 25
+492219542320.0
http://www.splendidmedien.com/

IPO

1999-09-24

Employees

148

Officers

Chairman of the Exec. Board & CEO
Dr. Dirk Schweitzer
CFO, Fin., Investor Relations & Admin. Officer and Member of Exec. Board
Mr. Bjorn Siecken

See Also

Summary
SPM intrinsic value, competitors valuation, and company profile.
DCF Valuation
SPM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SPM stock valuation using valuation multiples.
Wall Street Estimates
SPM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SPM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Similar Stocks
What is the Intrinsic Value of one SPM stock?

The intrinsic value of one SPM stock under the Base Case scenario is 2.91 EUR.

Is SPM stock undervalued or overvalued?

Compared to the current market price of 1.55 EUR, Splendid Medien AG is Undervalued by 47%.

ALPHA SPREAD
Join more than 54,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Pricing Terms of Service Privacy Policy Affiliate Program

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2023 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.