investorscraft@gmail.com

Intrinsic ValueMAV Beauty Brands Inc. (MAV.TO)

Previous Close$0.04
Intrinsic Value
Upside potential
Previous Close
$0.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MAV Beauty Brands Inc. is a Canada-based personal care company specializing in hair care, body care, and beauty products under well-known brands such as Marc Anthony True Professional, Renpure, Cake Beauty, and The Mane Choice. The company operates in the competitive consumer defensive sector, targeting diverse consumer needs with a portfolio that includes shampoos, conditioners, styling products, and body lotions. MAV Beauty Brands distributes its products through approximately 100 retailers across 25 countries, leveraging a multi-brand strategy to enhance market penetration. Despite its global footprint, the company faces intense competition from larger players in the household and personal products industry. Its market positioning relies on brand differentiation and accessibility, though its scale remains modest compared to industry leaders. The company’s ability to innovate and expand its product lines while maintaining cost efficiency will be critical to sustaining its niche in a crowded market.

Revenue Profitability And Efficiency

In FY 2022, MAV Beauty Brands reported revenue of CAD 90.7 million, reflecting its operational scale in the personal care segment. However, the company recorded a net loss of CAD 155.8 million, driven by challenges in profitability. Operating cash flow stood at CAD 8.1 million, indicating some ability to generate liquidity, while capital expenditures were minimal at CAD 224,000, suggesting restrained investment activity.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -4.24 underscores significant earnings pressure, likely due to high costs or competitive pricing dynamics. With a negative net income, MAV Beauty Brands’ capital efficiency remains constrained, though its operating cash flow provides a partial buffer. The lack of dividend payouts aligns with its current focus on financial stabilization rather than shareholder returns.

Balance Sheet And Financial Health

MAV Beauty Brands held CAD 10.5 million in cash and equivalents at year-end 2022, against total debt of CAD 127.1 million, indicating a leveraged balance sheet. The debt burden may limit financial flexibility, particularly given the net loss position. The company’s ability to manage liabilities while sustaining operations will be pivotal for long-term stability.

Growth Trends And Dividend Policy

The company’s growth trajectory appears challenged, with no dividend distributions in FY 2022. Revenue performance and profitability trends suggest a need for strategic adjustments to revive growth. MAV Beauty Brands’ focus may remain on cost optimization and brand reinforcement rather than near-term shareholder distributions.

Valuation And Market Expectations

With a market capitalization of CAD 1.7 million and a beta of 1.823, MAV Beauty Brands exhibits high volatility relative to the market. Investors likely price in significant risk, given the company’s financial struggles and competitive industry dynamics. Valuation metrics would require clearer signs of turnaround to attract sustained interest.

Strategic Advantages And Outlook

MAV Beauty Brands’ multi-brand portfolio and global distribution network provide a foundation for potential recovery. However, its outlook hinges on improving profitability and reducing debt. Strategic initiatives to enhance product innovation and operational efficiency could help the company regain traction in a demanding market environment.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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