Download PDF

1. Company Snapshot

1.a. Company Description

Outbrain Inc., together with its subsidiaries, operates an online content recommendation platform worldwide.It offers Outbrain Engage, a product suite for media partners that provides personalized feeds and data-driven recommendations, as well as a solution to maximize user engagement.The company's Outbrain Engage solution also includes a web-based dashboard to manage and control various aspects of the platform, including content, formats, sources, frequency, and categories of ads delivered on their properties, as well as monetizes the content through customized data-driven advertising.


It also provides Outbrain Amplify, a product suite for advertisers that provides an open web platform that helps users to connect with audiences on premium digital properties.The company's Outbrain Amplify solution also provides advertisers with access to ad inventory that support various formats, including text and image, video, interactive carousel, app install, and other forms of direct response; and ads optimized for engagement.Outbrain Inc.


was incorporated in 2006 and is headquartered in New York, New York.

Show Full description

1.b. Last Insights on OB

Outbrain's recent performance was negatively impacted by a 39% decline in its share price over the past three months. The company's Q1 2025 earnings release revealed a mixed bag of results, with CTV revenues growing by over 100% year-over-year on a pro forma basis, but also a decline in revenue due to the Teads acquisition. The integration and synergies from the acquisition remain on track, but the company's ability to execute on its growth strategy remains a concern.

1.c. Company Highlights

2. Teads Holding Co. Delivers Strong Q4 Results, Sets Stage for 2026 Growth

Teads Holding Co.'s Q4 revenue came in at $352 million, reflecting a 50% year-over-year increase on an as-reported basis. The company's ex-TAC gross profit hit the high end of guidance, while adjusted EBITDA exceeded the target range. Loss per share was $-0.15147, wider than the estimated $-0.02. The company's cash, cash equivalents, and investments in marketable securities stood at $139 million at the end of Q4.

Publication Date: Mar -08

📋 Highlights
  • Q4 Revenue Growth: Achieved $352M revenue, a 50% year-over-year increase, with CTV driving 55% growth in Q4.
  • Adjusted EBITDA Performance: Exceeded guidance with positive adjusted free cash flow, $139M cash reserves, and full-year 2026 target of ~$100M EBITDA.
  • Performance Cross-Selling Surge: 300% increase in enterprise sales vs. Q3, leveraging integrated performance and omnichannel capabilities.
  • Strategic Leadership Shifts: Simplified org structure, right-sized costs, and aligned on 2026 growth priorities, including CTV home screen leadership and agency partnerships.
  • CTV & ROAS Focus: Targeting 455%+ growth in Google TV opportunities, improving advertiser ROI with premium inventory and algorithmic scaling.

Operational Highlights

Key indicators of the company's growth include the acceleration of CTV revenue, which grew 55% in Q4, and strong growth on home screen placements. The company also saw a 300% jump in sales to enterprise customers compared to Q3, driven by its performance cross-selling efforts. Teads has renewed joint business partnerships with leading global brands, demonstrating the strength of its strategic relationships.

Guidance and Outlook

The company expects a headwind of approximately $20 million of ex-TAC in year-over-year comparisons in H1 2026, phasing down to a minimal amount by Q4. For Q1 2026, Teads guides ex-TAC gross profit of $102 million to $106 million and adjusted EBITDA of breakeven to $3 million. For full-year 2026, the company expects adjusted EBITDA of approximately $100 million, with analysts estimating revenue growth of 3.0%.

Valuation Metrics

Teads' current valuation metrics include a P/S Ratio of 0.06, EV/EBITDA of -1.2, and Free Cash Flow Yield of 80.59%. The company's ROE and ROIC are negative, at -127.56% and -4.71%, respectively. The Net Debt / EBITDA ratio is -11.51, indicating a healthy debt position.

Growth Drivers

According to David Kostman, the company's CTV offerings, omnichannel branding, and performance capabilities are driving growth. The CTV home screen is a huge opportunity, with expected growth rates of 455% and above. Teads' direct access and premium advertiser relationships are key differentiators, as cited by Kostman, "CTV home screen is a huge opportunity for the company, with a huge base of OEMs and expected growth rates of 455% and above."

3. NewsRoom

Card image cap

Outbrain Completes Change of Corporate Name to Teads

Jun -09

Source: globenewswire.com

Card image cap

Outbrain, Inc. (OB) Q1 2025 Earnings Call Transcript

May -09

Source: seekingalpha.com

Card image cap

Outbrain Announces First Quarter 2025 Results

May -09

Source: globenewswire.com

Card image cap

Outbrain to Release First Quarter 2025 Financial Results on May 9, 2025

Apr -29

Source: globenewswire.com

Card image cap

Teads Celebrates Major Milestone as CTV HomeScreen Powers 1,500 Campaigns

Apr -22

Source: globenewswire.com

Card image cap

Outbrain: Decent Potential Due To Diversification From Native Display Business

Mar -18

Source: seekingalpha.com

Card image cap

Outbrain Stock Plummets 39% in 3 Months: Should You Buy the Dip?

Mar -11

Source: zacks.com

Card image cap

Bears are Losing Control Over Outbrain (OB), Here's Why It's a 'Buy' Now

Mar -03

Source: zacks.com

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (5.00%)

6. Segments

Content Discovery Platform

Expected Growth: 5.0%

Outbrain's Content Discovery Platform growth is driven by increasing demand for native advertising, rising adoption of AI-powered content recommendation, and expansion into new markets. Additionally, the platform's ability to provide personalized user experiences, improve engagement, and offer measurable ROI for publishers and advertisers contributes to its 5.0 growth rate.

7. Detailed Products

Outbrain for Publishers

A platform that helps online publishers to increase user engagement, boost revenue, and enhance their audience's experience

Outbrain for Advertisers

A platform that enables brands to reach their target audience with personalized, native ads across the web

Outbrain Amplify

A platform that helps brands to amplify their content marketing efforts and reach a larger audience

Outbrain Zemanta

A platform that helps brands to create and distribute sponsored content at scale

8. Outbrain Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

Outbrain's content discovery platform is unique, but users can substitute it with other platforms like Taboola or Disqus. However, Outbrain's strong partnerships with publishers and its ability to provide personalized content recommendations reduce the threat of substitutes.

Bargaining Power Of Customers

Outbrain's customers are primarily publishers who rely on the platform to increase engagement and revenue. While customers have some bargaining power, Outbrain's strong brand and wide reach reduce their negotiating power.

Bargaining Power Of Suppliers

Outbrain's suppliers are primarily publishers who provide content. The company has a strong network of suppliers, and the cost of switching suppliers is low, reducing their bargaining power.

Threat Of New Entrants

The content discovery platform market is highly competitive, and new entrants can easily enter the market. However, Outbrain's strong brand, established partnerships, and proprietary technology reduce the threat of new entrants.

Intensity Of Rivalry

The content discovery platform market is highly competitive, with several players competing for market share. Outbrain faces intense competition from companies like Taboola, Disqus, and others, which increases the intensity of rivalry.

9. SWOT Analysis

Strength

Weaknesses

Opportunities

Threats

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 35.34%
Debt Cost 6.57%
Equity Weight 64.66%
Equity Cost 10.80%
WACC 9.31%
Leverage 54.67%

11. Quality Control: Outbrain Inc. passed 1 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
EverQuote

A-Score: 5.5/10

Value: 4.5

Growth: 8.3

Quality: 8.4

Yield: 0.0

Momentum: 8.5

Volatility: 3.3

1-Year Total Return ->

View Full Report
Stock-Card
Arena Group Holdings

A-Score: 4.6/10

Value: 6.4

Growth: 4.7

Quality: 5.8

Yield: 0.0

Momentum: 10.0

Volatility: 0.7

1-Year Total Return ->

View Full Report
Stock-Card
Liberty TripAdvisor Holdings

A-Score: 4.4/10

Value: 10.0

Growth: 2.8

Quality: 6.5

Yield: 0.0

Momentum: 3.5

Volatility: 3.7

1-Year Total Return ->

View Full Report
Stock-Card
comScore

A-Score: 3.4/10

Value: 8.0

Growth: 3.7

Quality: 4.4

Yield: 0.0

Momentum: 3.5

Volatility: 1.0

1-Year Total Return ->

View Full Report
Stock-Card
TechTarget

A-Score: 2.9/10

Value: 9.4

Growth: 2.1

Quality: 3.6

Yield: 0.0

Momentum: 0.0

Volatility: 2.3

1-Year Total Return ->

View Full Report
Stock-Card
Outbrain

A-Score: 2.9/10

Value: 8.0

Growth: 3.2

Quality: 2.1

Yield: 0.0

Momentum: 1.0

Volatility: 3.0

1-Year Total Return ->

View Full Report

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

2.74$

Current Price

2.74$

Potential

-0.00%

Expected Cash-Flows