investorscraft@gmail.com

Intrinsic ValueMade.com Group Plc (MADE.L)

Previous Close£0.52
Intrinsic Value
Upside potential
Previous Close
£0.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Made.com Group Plc operates as a digitally native online retailer specializing in designer-inspired furniture and homeware, targeting mid-market consumers across Europe. The company leverages a direct-to-consumer model, bypassing traditional retail markups by sourcing products directly from manufacturers and selling through its e-commerce platform. Its curated product range spans furniture, lighting, textiles, and décor, appealing to design-conscious shoppers seeking affordability without compromising aesthetics. Made.com differentiates itself through agile supply chains, data-driven product development, and a vertically integrated approach that enhances margin control. The company competes in the fragmented European home furnishings sector, where it faces rivals like IKEA and Wayfair but maintains a niche through its emphasis on contemporary design and seamless digital experience. Its market position is bolstered by a strong brand identity and a growing base of repeat customers, though scalability challenges persist in balancing inventory management with demand fluctuations.

Revenue Profitability And Efficiency

In FY 2021, Made.com reported revenue of £371.9 million, reflecting its growing footprint in the European homeware market. However, the company posted a net loss of £27.8 million, underscoring operational challenges amid expansion costs and supply chain disruptions. Operating cash flow was negative (£19.8 million), while capital expenditures of £13.7 million signaled ongoing investments in technology and logistics.

Earnings Power And Capital Efficiency

The diluted EPS of -7.17p highlights earnings pressure, though the company’s asset-light model and direct sourcing strategy provide levers for future margin improvement. Cash reserves of £107.2 million against £23.4 million in debt suggest manageable leverage, but sustained losses raise questions about capital allocation efficiency.

Balance Sheet And Financial Health

Made.com’s balance sheet remains relatively robust, with cash and equivalents covering short-term obligations. Total debt is modest, but the lack of profitability and negative cash flow necessitate careful liquidity management. The absence of dividends aligns with its growth-focused reinvestment strategy.

Growth Trends And Dividend Policy

Revenue growth has been driven by geographic expansion and category diversification, though profitability lags. The company has not instituted a dividend policy, prioritizing reinvestment in marketing, technology, and supply chain resilience to capture market share.

Valuation And Market Expectations

With no disclosed market cap and a loss-making profile, valuation metrics are limited. Investor sentiment likely hinges on the company’s ability to achieve scale and operational leverage in a competitive sector.

Strategic Advantages And Outlook

Made.com’s strengths lie in its digital-first model, design-led curation, and European reach. However, macroeconomic headwinds and supply chain volatility pose risks. Success will depend on optimizing unit economics and sustaining brand differentiation in a crowded market.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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