investorscraft@gmail.com

Intrinsic ValueMetrics in Balance N.V. (MLMIB.PA)

Previous Close0.03
Intrinsic Value
Upside potential
Previous Close
0.03

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

Metrics in Balance N.V. operates in the healthcare sector, specializing in chiropractic care, physical therapy, and related diagnostic services through its clinics in the Netherlands. The company’s revenue model is primarily fee-for-service, driven by patient consultations, therapeutic treatments, and lifestyle assessments. As a niche player in medical distribution, it focuses on integrative healthcare solutions, combining traditional chiropractic methods with modern diagnostic tools. The Dutch healthcare market is competitive, with strong regulatory oversight and reimbursement frameworks, positioning Metrics in Balance as a specialized provider rather than a broad-scale operator. Its small footprint suggests a focus on quality care over rapid expansion, targeting localized demand for non-invasive treatment options. The company’s Belgium-based incorporation adds a cross-border operational layer, though its primary market remains the Netherlands.

Revenue Profitability And Efficiency

In FY 2022, Metrics in Balance reported minimal revenue of €300, overshadowed by a net loss of €53,459, reflecting significant operational challenges. The absence of operating cash flow and capital expenditures suggests limited reinvestment or scalability. The diluted EPS of -€0.0122 underscores inefficiencies, likely tied to high fixed costs or underutilized capacity in its clinic network.

Earnings Power And Capital Efficiency

The company’s negative earnings and lack of cash flow generation highlight weak capital efficiency. With no dividend payouts and negligible revenue, Metrics in Balance relies on external financing or reserves to sustain operations, as evidenced by its €235,105 total debt against €481 in cash.

Balance Sheet And Financial Health

The balance sheet reveals strained liquidity, with cash reserves covering only a fraction of total debt. A debt-heavy structure (€235,105) against minimal equity raises solvency concerns, compounded by negative retained earnings. The absence of capex suggests austerity measures, but without revenue growth, leverage remains a critical risk.

Growth Trends And Dividend Policy

No growth trajectory is evident, with stagnant revenue and persistent losses. The company has no dividend policy, aligning with its unprofitability and focus on survival. Expansion or diversification appears unlikely given the financial constraints and niche market focus.

Valuation And Market Expectations

The sub-€1 million market cap reflects investor skepticism about turnaround potential. A beta of 0.16 indicates low correlation with broader markets, typical for micro-cap healthcare stocks with limited operational scale. Valuation metrics are inapplicable due to negative earnings and minimal revenue.

Strategic Advantages And Outlook

Metrics in Balance’s specialization in integrative therapies could differentiate it in a crowded market, but financial instability limits its competitive edge. Without significant capital infusion or operational restructuring, the outlook remains uncertain, hinging on niche demand and cost management.

Sources

Company description, financials from disclosed ticker 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