investorscraft@gmail.com

Intrinsic ValueMister Spex SE (MRX.DE)

Previous Close1.32
Intrinsic Value
Upside potential
Previous Close
1.32

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

Mister Spex SE operates as a digitally native omnichannel eyewear retailer, serving customers across Germany, Austria, and several other European markets. The company combines e-commerce with a growing network of 48 physical stores, offering a diverse product portfolio that includes prescription glasses, sunglasses, and contact lenses under private labels and premium brands. This hybrid model allows Mister Spex to cater to both online shoppers and customers preferring in-store consultations, enhancing accessibility and customer choice. The eyewear sector is highly competitive, with strong incumbents and shifting consumer preferences toward convenience and affordability. Mister Spex differentiates itself through a seamless omnichannel experience, competitive pricing, and partnerships with independent opticians, positioning it as a disruptive force in a traditionally brick-and-mortar dominated industry. Despite macroeconomic pressures, the company’s focus on digital innovation and strategic store expansion aims to capture market share in Europe’s fragmented eyewear retail landscape.

Revenue Profitability And Efficiency

Mister Spex reported revenue of €216.8 million for the period, reflecting its scale in the European eyewear market. However, the company remains unprofitable, with a net loss of €84.9 million and negative diluted EPS of €2.56. Operating cash flow was negative at €16.3 million, though capital expenditures were modest at €1.6 million, indicating disciplined investment despite growth ambitions.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its current loss-making status, with profitability challenges likely tied to expansion costs and competitive pricing pressures. Capital efficiency metrics are not yet favorable, as evidenced by negative operating cash flow, though its cash position of €72.1 million provides some runway for strategic adjustments.

Balance Sheet And Financial Health

Mister Spex maintains a liquidity buffer with €72.1 million in cash and equivalents, against total debt of €66.4 million, suggesting a manageable leverage position. However, sustained losses and negative cash flow raise questions about long-term financial sustainability if profitability does not improve.

Growth Trends And Dividend Policy

Growth is driven by store expansion and digital penetration, though the company has yet to translate top-line growth into profitability. No dividends are paid, as retained capital is reinvested into operations and market expansion.

Valuation And Market Expectations

With a market cap of €51.1 million, the stock trades at a significant discount to revenue, reflecting investor skepticism about near-term profitability. The high beta of 1.613 indicates elevated volatility relative to the market.

Strategic Advantages And Outlook

Mister Spex’s omnichannel approach and digital-first strategy provide a competitive edge, but execution risks remain. The outlook hinges on achieving scale efficiencies and improving margins in a price-sensitive market.

Sources

Company filings, market data

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