Download PDF

1. Company Snapshot

1.a. Company Description

Fluent, Inc.provides data-driven digital marketing services primarily in the United States.The company operates through Fluent and All Other segments.


It offers customer acquisition services by operating digital marketing campaigns, through which the company connects its advertiser clients with consumers.The company also delivers data and performance-based marketing executions to approximately 500 consumer brands, direct marketers, and agencies across a range of industries, including financial products and services, media and entertainment, health and wellness, retail and consumer, and staffing and recruitment.Fluent, Inc.


is headquartered in New York, New York.

Show Full description

1.b. Last Insights on FLNT

Fluent, Inc.'s recent performance was negatively impacted by its Q2 2025 earnings miss, with a loss of $0.24 per share versus the Zacks Consensus Estimate of a loss of $0.23. The company's revenue also lagged estimates. Additionally, Fluent's announcement of a $10.3 million private placement of securities may dilute existing shareholders. The company's focus on commerce media solutions, however, remains a growth area, with its Commerce Media Solutions annual revenue run rate exceeding $80 million.

1.c. Company Highlights

2. Fluent's Q3 Earnings: A Mixed Bag with Commerce Media Solutions Shining

Fluent's third-quarter financial results presented a mixed picture, with total consolidated revenue declining to $47 million from $64.5 million in the prior year. However, the company's commerce media solutions segment grew 81% year-over-year to $18.8 million, now representing 40% of total consolidated revenue, up from 16% in Q3 2024. The media margin in Q3 was $12.8 million, or 27.2% of revenue, down from $18.2 million or 28.1% in the prior year. The adjusted net loss was $6.5 million, or a loss of $0.23 per share, missing analyst estimates of a loss of $0.14 per share.

Publication Date: Nov -19

📋 Highlights
  • Commerce Media Solutions Growth:: Revenue surged 81% YoY to $18.8M in Q3 2025, surpassing a $85M annual run rate and contributing 40% of total consolidated revenue, up from 16% in Q3 2024.
  • Equity Raise & Balance Sheet Strength:: Completed a $10.3M equity raise, boosting cash reserves to $9.2M (plus $710K restricted) and strengthening liquidity for growth investments.
  • Margin Shifts:: Media margin for CMS dropped to 25% ($4.6M) in 2025 from 34% ($3.5M) in 2024, while consolidated media margin fell to 27.2% ($12.8M) from 28.1% ($18.2M) in 2024.
  • Strategic Partnerships:: Secured major deals with Authentic Brands Group, Databricks, and DICK’S Sporting Goods, displacing competitors and driving 40% Q3 monetization from new proprietary advertisers.

Segment Performance and Growth Prospects

The commerce media solutions business has demonstrated significant momentum, with an annual revenue run rate now exceeding $85 million. The company announced new and expanding partnerships with industry leaders like Databricks and Authentic Brands Group. Management expects commerce media solutions revenue to surpass owned and operated revenue in 2026, driven by increased activity around the holiday season. The company is well-positioned to achieve adjusted EBITDA profitability in Q4 2025 and full-year 2026.

Valuation and Outlook

With a P/S Ratio of 0.18 and an EV/EBITDA of -2.89, the market appears to have low expectations for Fluent's current financial performance. However, the company's growth prospects, particularly in commerce media solutions, may justify a re-rating. As Donald Huntley Patrick mentioned, "we are ideally positioned with a clear and defined strategy, a proven growth catalyst, and the liquidity to continue investing in commerce media solutions." Analysts estimate revenue growth of 11.6% for next year, which may be achievable given the company's momentum in commerce media solutions.

Key Takeaways and Risks

The key takeaway is that Fluent's commerce media solutions business is driving growth, despite a decline in consolidated revenue. However, the company faces risks, including timing delays in onboarding new partners and potential ad pullbacks in the commerce media segment. The convergence of commerce media and owned and operated businesses presents an opportunity for Fluent to become a more strategic partner and drive better revenue and margins.

3. NewsRoom

Card image cap

Fluent Inc. Announces New Credit Facility

Dec -02

Card image cap

Comparing Gambling.com Group (NASDAQ:GAMB) & Fluent (NASDAQ:FLNT)

Nov -19

Card image cap

Fluent, Inc. (FLNT) Q3 2025 Earnings Call Transcript

Nov -14

Card image cap

Fluent (FLNT) Reports Q3 Loss, Misses Revenue Estimates

Nov -13

Card image cap

Fluent, Inc. to Announce Third Quarter 2025 Financial Results and Host Earnings Conference Call on November 13, 2025

Nov -04

Card image cap

Fluent Financial LLC Raises Stock Position in Apple Inc. $AAPL

Nov -02

Card image cap

Head-To-Head Contrast: Fluent (NASDAQ:FLNT) versus ZW Data Action Technologies (NASDAQ:CNET)

Oct -26

Card image cap

Rebuy Monetize Powered by Fluent Accelerates Merchant Growth as Partnership Scales Across Shopify

Oct -16

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (9.85%)

6. Segments

Fluent

Expected Growth: 10.0%

Fluent's 10.0% growth is driven by increasing demand for personalized digital marketing, expansion into new industries, and strategic partnerships. The company's AI-powered customer experience platform is gaining traction, with clients seeking to enhance customer engagement and loyalty. Additionally, Fluent's focus on data-driven insights and omnichannel marketing strategies is resonating with businesses seeking to stay competitive in a rapidly evolving market.

All Other

Expected Growth: 5.0%

Fluent, Inc.'s 'All Other' segment growth of 5.0% is driven by increasing demand for digital marketing services, expansion into new industries, and strategic partnerships. Additionally, the company's focus on data-driven solutions and personalized customer experiences contributes to its growth momentum.

7. Detailed Products

Fluent Customer Acquisition

A customer acquisition platform that helps brands to acquire high-quality customers at scale

Fluent Performance Marketing

A performance marketing platform that helps brands to drive conversions and revenue

Fluent Data Solutions

A data solutions platform that helps brands to collect, organize and activate their customer data

Fluent CRM Retention

A CRM retention platform that helps brands to retain and engage their existing customers

Fluent Insights and Analytics

An insights and analytics platform that helps brands to gain actionable insights into their customer data

8. Fluent, Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

The threat of substitutes for Fluent, Inc. is medium because while there are some alternatives available, they are not highly attractive to customers.

Bargaining Power Of Customers

The bargaining power of customers for Fluent, Inc. is high because customers have many options and can easily switch to competitors.

Bargaining Power Of Suppliers

The bargaining power of suppliers for Fluent, Inc. is low because the company has multiple suppliers to choose from and can negotiate prices.

Threat Of New Entrants

The threat of new entrants for Fluent, Inc. is medium because while there are some barriers to entry, new companies can still enter the market with innovative products.

Intensity Of Rivalry

The intensity of rivalry for Fluent, Inc. is high because the market is highly competitive and companies are constantly competing for market share.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 48.79%
Debt Cost 9.31%
Equity Weight 51.21%
Equity Cost 15.83%
WACC 12.65%
Leverage 95.29%

11. Quality Control: Fluent, Inc. passed 0 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Integral Ad Science

A-Score: 4.8/10

Value: 4.3

Growth: 8.4

Quality: 7.8

Yield: 0.0

Momentum: 4.0

Volatility: 4.0

1-Year Total Return ->

Stock-Card
Travelzoo

A-Score: 4.5/10

Value: 8.6

Growth: 6.3

Quality: 7.5

Yield: 0.0

Momentum: 2.0

Volatility: 2.3

1-Year Total Return ->

Stock-Card
Marchex

A-Score: 3.7/10

Value: 8.0

Growth: 2.6

Quality: 4.6

Yield: 0.0

Momentum: 4.0

Volatility: 3.0

1-Year Total Return ->

Stock-Card
Clear Channel Outdoor

A-Score: 3.5/10

Value: 6.8

Growth: 2.8

Quality: 4.1

Yield: 0.0

Momentum: 5.0

Volatility: 2.3

1-Year Total Return ->

Stock-Card
Direct Digital Holdings

A-Score: 3.4/10

Value: 10.0

Growth: 3.0

Quality: 5.4

Yield: 0.0

Momentum: 1.5

Volatility: 0.3

1-Year Total Return ->

Stock-Card
Fluent

A-Score: 2.7/10

Value: 8.6

Growth: 1.6

Quality: 2.2

Yield: 0.0

Momentum: 2.5

Volatility: 1.3

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

1.89$

Current Price

1.9$

Potential

-0.00%

Expected Cash-Flows