investorscraft@gmail.com

Intrinsic Value2MX Organic S.A. (2MX.PA)

Previous Close7.46
Intrinsic Value
Upside potential
Previous Close
7.46

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

2MX Organic S.A. is a special purpose acquisition company (SPAC) incorporated in 2020 and based in Paris, France. It operates with the sole purpose of identifying and merging with a target business in the European consumer goods sector, leveraging its financial structure to facilitate acquisitions or reorganizations. As a blank-check company, 2MX Organic does not engage in traditional operations but instead pools capital to pursue strategic business combinations, positioning itself as a facilitator for private companies seeking public market access. The company’s focus on the consumer goods industry aligns with Europe’s robust demand for sustainable and organic products, though its success hinges on executing a viable merger. Its market position remains speculative until a definitive transaction is completed, with investor interest tied to the eventual target’s growth potential and sector dynamics.

Revenue Profitability And Efficiency

2MX Organic reported revenue of €228.95 million for FY 2023, though this likely reflects trust account interest or temporary holdings rather than operational income. The company posted a net loss of €9.5 million, with diluted EPS of -€1.24, underscoring the costs associated with maintaining its SPAC structure. Operating cash flow of €15.51 million suggests liquidity management, while minimal capital expenditures (-€396,000) align with its non-operational status.

Earnings Power And Capital Efficiency

The company’s earnings power is currently negligible, as it lacks an active business model. Its capital efficiency is contingent on deploying the raised funds into a high-potential acquisition. The negative net income and EPS reflect the overhead costs of maintaining its SPAC status, with no debt but limited cash reserves (€129,000), indicating reliance on investor capital for future transactions.

Balance Sheet And Financial Health

2MX Organic maintains a clean balance sheet with no debt, though its cash position is modest (€129,000). The absence of leverage provides flexibility for future acquisitions, but the company’s financial health is inherently tied to its ability to secure and integrate a target business. The €228.95 million in revenue-like items likely represents temporary holdings rather than sustainable income streams.

Growth Trends And Dividend Policy

As a pre-merger SPAC, 2MX Organic has no operational growth trends or dividend policy. Its value proposition depends entirely on identifying a suitable acquisition target in the European consumer goods sector. The lack of dividends is typical for SPACs, with returns contingent on the success of a future business combination.

Valuation And Market Expectations

With no active operations, 2MX Organic’s valuation is speculative, hinging on investor confidence in its ability to execute a value-accretive merger. The market likely prices the stock based on the perceived quality of potential targets and broader SPAC market sentiment. The absence of a definitive deal introduces significant uncertainty into its valuation framework.

Strategic Advantages And Outlook

2MX Organic’s primary advantage lies in its focus on the European consumer goods sector, which offers growth opportunities in organic and sustainable products. However, its outlook is highly uncertain until a merger is finalized. Success depends on securing a high-quality target, navigating regulatory approvals, and delivering post-merger value. The SPAC structure’s inherent risks, including timeline pressures and investor redemptions, add complexity to its strategic execution.

Sources

Company filings, Euronext Paris disclosures

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