investorscraft@gmail.com

Intrinsic ValueMarie Brizard Wine & Spirits S.A. (MBWS.PA)

Previous Close2.80
Intrinsic Value
Upside potential
Previous Close
2.80

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

Marie Brizard Wine & Spirits SA operates in the global wine and spirits industry, specializing in the production and distribution of premium alcoholic beverages. The company’s diversified portfolio includes scotch whisky (William Peel), vodka (Sobieski, Krupnik), wine-based beverages (Fruits and Wine), liqueurs (Marie Brizard), and cognac (Cognac Gautier). Its revenue model is driven by brand recognition, distribution partnerships, and regional market penetration, particularly in Western Europe, the Americas, and Asia-Pacific. As a subsidiary of Compagnie Financiere Europeenne De Prises De Participation SA, it benefits from strategic oversight while maintaining operational agility. The company competes in a fragmented market, leveraging its heritage since 1755 to differentiate its offerings. While not a market leader, it holds niche positions in categories like flavored liqueurs and mid-tier vodka, targeting both on-trade (bars, restaurants) and off-trade (retail) channels. Its geographic diversification mitigates regional demand risks, though it faces intense competition from larger players with greater marketing budgets.

Revenue Profitability And Efficiency

In its latest fiscal year, Marie Brizard reported revenue of €188.4 million, with net income of €9.6 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €17.5 million, indicating healthy cash generation, while capital expenditures of €6.9 million suggest disciplined reinvestment. The absence of dividends aligns with a focus on retaining earnings for growth or debt management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.0862 underscores its ability to translate revenue into shareholder value, albeit at a modest scale. With a debt-to-equity ratio likely low (given €7.7 million total debt against €56.1 million cash), Marie Brizard maintains conservative leverage, supporting financial flexibility. Its negative beta (-0.177) implies low correlation with broader market movements, possibly due to its defensive sector.

Balance Sheet And Financial Health

Marie Brizard’s balance sheet appears robust, with €56.1 million in cash and equivalents against €7.7 million in total debt, indicating strong liquidity. The minimal debt burden and positive operating cash flow suggest a low risk of financial distress, though the company’s €359 million market cap implies investors may seek clearer growth catalysts to justify higher valuations.

Growth Trends And Dividend Policy

The company has not paid dividends, prioritizing internal reinvestment or debt reduction. Revenue growth trends are unstated, but its geographic and product diversification could support resilience. The lack of dividend payouts may deter income-focused investors, but it aligns with a strategy of funding organic or acquisitive expansion in a competitive industry.

Valuation And Market Expectations

Trading at a market cap of €359 million, Marie Brizard’s valuation reflects its niche positioning and steady profitability. The negative beta suggests it is perceived as a defensive holding, though its modest earnings power may limit upside without significant operational improvements or market share gains. Investors likely await clearer evidence of scalable growth or margin expansion.

Strategic Advantages And Outlook

Marie Brizard’s strengths include its historic brands, diversified product mix, and solid balance sheet. Challenges include competition from larger distillers and dependence on regional demand. The outlook hinges on leveraging its heritage to premiumize offerings or expand distribution, particularly in emerging markets. Operational efficiency gains could further enhance profitability.

Sources

Company filings, market data

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