investorscraft@gmail.com

Intrinsic ValueMySale Group plc (MYSL.L)

Previous Close£2.26
Intrinsic Value
Upside potential
Previous Close
£2.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MySale Group plc operates as a digital-first retailer specializing in online flash sales across Australia, New Zealand, and Southeast Asia. The company leverages a multi-brand strategy, including OzSale, NzSale, and SingSale, to offer discounted fashion, accessories, beauty, and homeware products. Its core revenue model relies on time-sensitive sales events, driving customer engagement through urgency and exclusivity. MySale targets value-conscious shoppers, positioning itself as a cost-effective alternative to traditional e-commerce and brick-and-mortar retailers. The company operates in the highly competitive specialty retail sector, where it differentiates through localized platforms and curated inventory. However, its market share remains modest compared to larger regional players like The Iconic or global giants such as Amazon. MySale's focus on flash sales creates cyclical revenue patterns, requiring agile inventory management and marketing efficiency to sustain profitability.

Revenue Profitability And Efficiency

In FY 2021, MySale reported revenue of £117.9 million (GBp), reflecting its scale in the online discount retail space. However, the company posted a net loss of £8.4 million (GBp), indicating ongoing challenges in achieving sustainable profitability. Operating cash flow was negative at £4.4 million (GBp), exacerbated by capital expenditures of £1.4 million (GBp), suggesting strained liquidity amid reinvestment needs.

Earnings Power And Capital Efficiency

The diluted EPS of -0.0127 GBp underscores weak earnings power, with the company struggling to translate top-line performance into bottom-line results. Capital efficiency appears suboptimal, as negative operating cash flow and net losses highlight inefficiencies in cost management or pricing strategies relative to its asset base.

Balance Sheet And Financial Health

MySale held £9.2 million (GBp) in cash and equivalents against £5.3 million (GBp) in total debt, providing limited liquidity buffers. The absence of dividends aligns with its unprofitable status, while the modest market capitalization suggests investor skepticism about its financial stability.

Growth Trends And Dividend Policy

Revenue trends are not disclosed for prior years, but the FY 2021 loss signals stagnant or declining growth. The company has no dividend policy, prioritizing cash preservation over shareholder returns amid operational challenges.

Valuation And Market Expectations

With a negligible market cap and a beta of 1.54, MySale is viewed as a high-risk, speculative investment. The lack of profitability and negative cash flows likely weigh on valuation multiples, reflecting low market confidence in its turnaround potential.

Strategic Advantages And Outlook

MySale's regional flash-sale niche offers differentiation, but execution risks persist. Success hinges on improving margins, optimizing inventory turnover, and competing effectively against larger e-commerce platforms. The outlook remains cautious unless operational restructuring yields measurable improvements.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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