FinnCap in full22 Mar 2021 09:07
In its seasonally weakest quarter, Tremor has announced that it is expecting Q1
21 organic net revenue growth of +71-87% to net revenue of $55-60m ($63-68m as
reported), and adjusted EBITDA of $25-28m (Q1 20 $0.5m). The Programmatic
division is driving this remarkably strong performance with expected Q1 21
organic net revenue growth of +84-95%, as the strong H2 20 momentum has
continued into Q1, and Tremor’s platform is capitalising on the structural growth
in digital video and Connected TV advertising. After upgrading our forecasts 4
times since September 2020, we conservatively upgrade our FY21 and FY22
EBITDA +21% and +23% to $82m and $100m, and if Tremor’s Q1 21 momentum
continues through FY21, our forecasts are likely to see substantial upside. We
upgrade our FY21 and FY22 adjusted EPS by 23% and 28%, and upgrade our
FY21 and FY22 net cash to $145m (previously $136m) and $211m (previously
$188m). As Tremor prepares for its proposed US listing in Q2 21, we do not
expect that its current valuation will be sustainable due to market or external
interest. As we highlight from p5 of our 10 March 2021 report, Tremor is trading at
a major discount to its US peers despite experiencing the same 2020 trends,
expecting Q1 21 organic revenue growth of +71-87% that is substantially ahead of
all of its US peers at +13-41%, and having conservative FY21-22 forecasts.
Tremor’s current 12-month forward EV/EBITDA of 12x with NTM EBITDA growth
of +34%, compares to its US peers PubMatic, Magnite, and The Trade Desk, on
12-month forward EV/EBITDA of 41x, 67x, and 88x, with NTM EBITDA growth of
+4%, +33%, and +51%, and Tremor’s 12-month forward EFCF yield of 5%
compares to its US peers on less than 1%. We upgrade our target price to 1,200p
based on 22x FY22 EBITDA, and look forward to further trading updates.