investorscraft@gmail.com

Intrinsic ValueMiliboo S.A. (ALMLB.PA)

Previous Close1.86
Intrinsic Value
Upside potential
Previous Close
1.86

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Miliboo SA operates in the competitive furnishings, fixtures, and appliances sector, specializing in modern, design-forward furniture for residential and commercial spaces. The company’s product portfolio spans sofas, armchairs, tables, storage solutions, and garden furniture, catering to diverse consumer needs. By leveraging an online-first sales model, Miliboo minimizes overhead costs while maximizing reach, positioning itself as a nimble player in the European e-commerce furniture market. Its focus on affordability and contemporary aesthetics allows it to compete with both mass-market retailers and boutique designers. The company’s direct-to-consumer approach enhances margins and customer engagement, though it faces stiff competition from larger omnichannel retailers and global e-commerce platforms. Miliboo’s niche lies in balancing quality and price, appealing to urban consumers seeking stylish yet functional home solutions without premium markups.

Revenue Profitability And Efficiency

Miliboo reported revenue of €43.3 million for FY 2024, with net income of €2.38 million, reflecting a net margin of approximately 5.5%. Operating cash flow stood at €2.34 million, while capital expenditures totaled €1.24 million, indicating disciplined reinvestment. The company’s online model likely contributes to lower operating costs, though competitive pressures may constrain margin expansion.

Earnings Power And Capital Efficiency

Diluted EPS of €0.35 underscores modest but stable earnings power. With €5.44 million in cash and equivalents against €4.1 million in total debt, the company maintains a conservative leverage profile. Operating cash flow coverage of capital expenditures suggests adequate liquidity for growth initiatives, though scalability remains a challenge in a fragmented market.

Balance Sheet And Financial Health

Miliboo’s balance sheet is relatively healthy, with cash reserves exceeding total debt. The debt-to-equity ratio appears manageable, supported by positive operating cash flow. However, the lack of dividend payouts signals a focus on retaining earnings for operational flexibility or growth, aligning with its small-cap status.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the company’s zero-dividend policy prioritizes reinvestment over shareholder returns. Market cap of €8.87 million suggests limited scale, though the beta of 1.112 indicates higher volatility relative to the broader market, typical for niche consumer cyclical firms.

Valuation And Market Expectations

Trading at a market cap of €8.87 million, Miliboo’s valuation reflects its small size and niche positioning. The absence of dividends and modest earnings may deter income-focused investors, but its debt-light structure and cash reserves provide a buffer against downturns.

Strategic Advantages And Outlook

Miliboo’s agility in e-commerce and targeted product offerings are key advantages, though reliance on discretionary spending exposes it to economic cycles. Expansion into adjacent categories or geographies could drive growth, but execution risks persist. The outlook hinges on sustaining online traction amid rising competition.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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