investorscraft@gmail.com

Intrinsic ValueMedia Lab S.p.A. (MLLAB.PA)

Previous Close3.48
Intrinsic Value
Upside potential
Previous Close
3.48

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

Media Lab S.p.A. operates in the healthcare information services sector, specializing in IT solutions tailored for the dental industry. The company’s core revenue model is built around its flagship product, Implant 3D, a software suite enabling 3D implant simulation and surgical guide creation, alongside complementary tools and accessories for implantology. By integrating digital planning with guided surgery, Media Lab addresses the growing demand for precision in dental procedures, positioning itself as a niche player in the intersection of dental care and technology. The company also generates revenue through training services, reinforcing its role as an educator in advanced dental techniques. Operating primarily in Italy, Media Lab serves a specialized market where technological adoption in dentistry is accelerating. Its competitive edge lies in its focused product portfolio and expertise in 3D planning, though its small scale limits broader market penetration compared to global medical IT providers.

Revenue Profitability And Efficiency

In FY 2023, Media Lab reported revenue of €1.36 million, with net income of €90,902, reflecting a net margin of approximately 6.7%. The company’s operating cash flow of €152,442 suggests efficient cash generation relative to its size, while negligible capital expenditures indicate a lean operational structure. Diluted EPS stood at €0.0384, underscoring modest but positive earnings power.

Earnings Power And Capital Efficiency

Media Lab’s earnings are driven by its high-margin software and training services, with operating cash flow significantly exceeding net income, highlighting strong cash conversion. The absence of capital expenditures suggests minimal reinvestment needs, allowing cash reserves to accumulate. However, the company’s small scale limits its ability to leverage economies of scale or diversify revenue streams.

Balance Sheet And Financial Health

The company maintains a robust balance sheet, with €497,743 in cash and equivalents against total debt of €53,433, indicating a strong liquidity position. This low-leverage profile provides flexibility but may also reflect limited aggressive growth initiatives. Shareholders’ equity appears stable, supported by retained earnings.

Growth Trends And Dividend Policy

Media Lab’s growth is constrained by its niche focus, though its software solutions align with broader dental digitization trends. The company paid a dividend of €0.20467 per share in FY 2023, signaling a commitment to shareholder returns despite its small size. Future growth may depend on expanding its product suite or geographic reach.

Valuation And Market Expectations

With a market cap of €5.26 million, Media Lab trades at a P/E ratio of approximately 58, suggesting high earnings expectations relative to its current profitability. The low beta of 0.53 indicates limited correlation with broader market movements, typical for micro-cap niche players.

Strategic Advantages And Outlook

Media Lab’s specialization in dental IT solutions provides a defensible niche, but its long-term success hinges on scaling its offerings or forming strategic partnerships. The company’s strong cash position offers opportunities for innovation or acquisitions, though execution risks remain. Investors should monitor adoption rates of its software and potential expansion into adjacent dental technologies.

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