investorscraft@gmail.com

Intrinsic ValueMagillem Design Services S.A. (MLMGL.PA)

Previous Close3.42
Intrinsic Value
Upside potential
Previous Close
3.42

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

Magillem Design Services SA operates in the software application sector, specializing in IP deployment technology for semiconductor and hardware/software interface development. The company provides critical solutions such as SoC integration, product information management, and design data intelligence, catering primarily to semiconductor firms and electronics manufacturers. Its niche focus on streamlining complex design workflows positions it as a specialized player in a competitive, innovation-driven market. Magillem’s offerings are tailored to enhance efficiency in chip design, addressing the growing demand for optimized IP deployment in an era of advanced computing and IoT proliferation. Despite its small scale, the company’s deep technical expertise allows it to serve a global clientele, though it faces intense competition from larger EDA (Electronic Design Automation) providers. The firm’s ability to maintain relevance hinges on its agility and precision in addressing evolving industry challenges.

Revenue Profitability And Efficiency

Magillem reported modest revenue of €5.4 million for the period, overshadowed by a net loss of €67.6 million, reflecting significant operational challenges. The absence of operating cash flow and capital expenditures suggests limited reinvestment or liquidity constraints. The diluted EPS of -€0.54 further underscores profitability struggles, likely tied to high R&D or competitive pressures in its niche market.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS indicate weak earnings power, with no discernible operating cash flow to support capital efficiency. The lack of debt is a positive, but the absence of meaningful cash generation raises questions about sustainable returns. Magillem’s capital-light model may not be translating into operational leverage, given its current financial performance.

Balance Sheet And Financial Health

Magillem’s balance sheet shows a strong liquidity position with €359.8 million in cash and no debt, providing a buffer against ongoing losses. However, the stark disparity between cash reserves and recurring losses suggests potential burn-rate concerns if profitability does not improve. The absence of leverage is a mitigating factor, but reliance on existing cash may not be sustainable long-term.

Growth Trends And Dividend Policy

Despite its financial struggles, Magillem paid a dividend of €0.52 per share, an unusual move for a loss-making company. This could signal confidence in future cash flows or a strategic decision to retain investor interest. Growth trends remain unclear, with no visible revenue expansion or margin improvement to offset the current negative trajectory.

Valuation And Market Expectations

With a market cap of €253 thousand, the company trades at a fraction of its cash holdings, reflecting skepticism about its turnaround potential. The low beta (0.53) suggests limited correlation with broader markets, typical of micro-cap stocks. Investors likely discount Magillem’s prospects due to its inconsistent earnings and niche market exposure.

Strategic Advantages And Outlook

Magillem’s deep expertise in IP deployment technology is a differentiating factor, but its financial viability remains uncertain. The company must demonstrate an ability to monetize its solutions more effectively or risk further erosion of shareholder value. A pivot toward higher-margin services or partnerships with larger semiconductor players could be critical to reversing its current trajectory.

Sources

Company description, financial data from public filings (Euronext Paris), and industry context.

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