investorscraft@gmail.com

Intrinsic ValueLombard & Medot S.A. (MLCAC.PA)

Previous Close15.50
Intrinsic Value
Upside potential
Previous Close
15.50

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

Lombard & Medot SA operates in the competitive champagne industry, specializing in the production and sale of premium champagnes under its Lombard brand. The company serves both domestic and international markets, leveraging its heritage since 1925 to establish credibility in a sector dominated by established players. Its core revenue model relies on direct sales and distribution partnerships, targeting discerning consumers and hospitality clients. As a subsidiary of Lombard Holding, it benefits from shared resources while maintaining a niche presence in Épernay, France—a region synonymous with champagne production. The company’s market positioning is modest compared to industry giants, focusing on artisanal quality rather than mass-market appeal. Its challenges include scaling production efficiently and differentiating its offerings in a saturated market. However, its regional expertise and brand legacy provide a foundation for sustained relevance in the luxury beverage segment.

Revenue Profitability And Efficiency

In FY 2023, Lombard & Medot reported revenue of €11.3 million, reflecting its niche market focus. Net income stood at a modest €30,920, with diluted EPS of €0.0632, indicating thin profitability margins. The absence of reported operating cash flow and capital expenditures suggests limited visibility into cash generation or reinvestment activities, which may constrain growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.0632 underscores minimal earnings power, likely due to high production costs and competitive pricing pressures. With no disclosed operating cash flow, assessing capital efficiency is challenging, though its modest net income implies constrained returns on invested capital.

Balance Sheet And Financial Health

Lombard & Medot’s balance sheet shows €545,112 in cash against €16.3 million in total debt, highlighting significant leverage. This debt-heavy structure raises concerns about financial flexibility, particularly given the absence of reported operating cash flow to service obligations.

Growth Trends And Dividend Policy

The company’s growth trajectory appears stagnant, with no dividend payments and minimal net income. Its lack of capital expenditures or clear reinvestment signals suggests a focus on maintaining current operations rather than expansion.

Valuation And Market Expectations

With a market cap of €8.2 million and a beta of 0.34, the stock is perceived as low-volatility but offers limited upside. The modest revenue and profitability metrics align with its small-cap status, reflecting subdued market expectations.

Strategic Advantages And Outlook

Lombard & Medot’s regional heritage and artisanal brand provide differentiation, but its high debt and lack of cash flow visibility pose risks. The outlook remains cautious, dependent on niche demand and potential operational improvements.

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