Maisons du Monde S.A. (MDM.PA) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+31410.9%

€62.71

vs €0.20 price

Levered DCF

€57.22

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

0.29

Distress zone

Rating

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	-0.18×	-1.44×	27×	14.69×	11.84×	454.41×	9.83×	13.26×
P/B	0.93×	0.33×	0.39×	0.84×	1.41×	1.1×	0.92×	1.35×
P/S	0.07×	0.16×	0.2×	0.4×	0.68×	0.57×	0.46×	0.69×
EV / EBITDA	7.02×	6.1×	4.32×	4.99×	5.57×	5.42×	5.51×	6.79×
Gross margin	29.3%	65.5%	30.3%	65.7%	67.6%	66.2%	66.4%	67.0%
Operating margin	-3.2%	-9.7%	3.1%	5.5%	8.4%	8.4%	9.0%	9.1%
Net margin	-41.7%	-11.2%	0.7%	2.7%	5.7%	0.1%	4.7%	5.3%
Current ratio	0.57×	0.72×	0.73×	0.69×	1.12×	0.99×	1.11×	1.41×
Debt / equity	9.31×	1.39×	1.16×	1.39×	1.25×	1.65×	1.42×	0.41×
Interest coverage	-1.12×	-4.67×	1.84×	2.43×	3.86×	3.33×	5.87×	7.49×
Dividend yield	0.0%	1.4%	5.0%	4.6%	1.5%	0.0%	3.6%	2.5%
Payout ratio	0.0%	-2.0%	135.3%	68.2%	17.5%	0.0%	35.5%	33.1%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	-519.6%	-23.1%	1.4%	5.7%	11.9%	0.2%	9.4%	10.2%
Return on invested capital	-3.6%	-7.5%	1.7%	3.0%	5.3%	3.3%	4.3%	7.0%
Return on assets	-37.3%	-7.5%	0.5%	1.9%	4.2%	0.1%	3.2%	5.0%
Free cash flow yield	89.6%	93.7%	66.9%	28.6%	22.6%	25.2%	32.7%	1.2%
Earnings yield	-560.1%	-69.2%	3.7%	6.8%	8.5%	0.2%	10.2%	7.6%
Enterprise value	€703.8M	€772.6M	€891.3M	€1.2B	€1.6B	€1.4B	€1.4B	€980M
Net debt / EBITDA	6.3×	4.78×	3.2×	2.92×	2.32×	2.79×	3.19×	1.29×
Cash conversion cycle (days)	-4	-45	32	81	80	68	112	125