investorscraft@gmail.com

Intrinsic ValueMaisons du Monde S.A. (MDM.PA)

Previous Close1.60
Intrinsic Value
Upside potential
Previous Close
1.60

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

Maisons du Monde S.A. operates as a leading European retailer specializing in affordable, stylish home decor and furniture. The company serves both individual consumers and B2B clients through a multi-channel approach, including 357 physical stores across nine countries and a robust e-commerce platform. Its product portfolio spans decorative items like textiles, lighting, and tableware, alongside functional furniture such as sofas, beds, and outdoor pieces, all marketed under the Maisons du Monde brand. The company differentiates itself through frequent product rotations and thematic collections, appealing to trend-conscious shoppers seeking accessible design. Operating in the competitive home improvement sector, Maisons du Monde occupies a middle-market position between budget retailers and premium furniture brands. Its vertically integrated model—combining design, sourcing, and logistics—enhances margin control. However, the company faces pressure from pure-play e-commerce rivals and macroeconomic sensitivity in its core European markets. Strategic initiatives include expanding digital capabilities and optimizing store footprints to adapt to shifting consumer preferences.

Revenue Profitability And Efficiency

In its latest fiscal year, Maisons du Monde reported revenue of €1.03 billion but recorded a net loss of €115.4 million, reflecting sector-wide demand softness and operational challenges. The negative diluted EPS of €2.99 underscores profitability pressures. However, operating cash flow remained positive at €165.7 million, suggesting underlying business resilience. Capital expenditures were modest at €9.5 million, indicating disciplined investment amid market headwinds.

Earnings Power And Capital Efficiency

The company's operating cash flow generation demonstrates its ability to convert sales into liquidity despite margin compression. With a market cap of €98.4 million, the business trades at a depressed valuation relative to revenue, reflecting investor concerns about sustained losses. The capital-light store model and owned-brand merchandise provide levers for margin improvement if demand recovers.

Balance Sheet And Financial Health

Maisons du Monde maintains €90.5 million in cash against total debt of €696.4 million, indicating leveraged financial positioning. The debt load may constrain flexibility amid ongoing losses, though manageable near-term maturities and positive operating cash flow mitigate immediate liquidity risks. Inventory management and working capital efficiency will be critical to maintaining financial stability.

Growth Trends And Dividend Policy

Recent performance reflects stagnant growth in a challenging macroeconomic environment for discretionary home goods. The company continues to pay a nominal dividend of €0.06 per share, signaling commitment to shareholders despite losses. Future growth likely hinges on e-commerce penetration and operational restructuring rather than store expansion.

Valuation And Market Expectations

The stock's high beta of 1.448 reflects sensitivity to consumer spending cycles. Current valuation suggests markets price in continued earnings volatility, with the price-to-sales ratio near 0.1x indicating skepticism about margin recovery. Investor focus remains on turnaround execution and cost containment measures.

Strategic Advantages And Outlook

Maisons du Monde benefits from strong brand recognition and a curated product assortment in its niche. Success depends on balancing physical retail relevance with digital transformation while navigating inflationary cost pressures. The outlook remains cautious pending evidence of sustainable profitability restoration in Europe's competitive home furnishings market.

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