Speed Rabbit Pizza S.A. (MLSRP.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

-12.2%

€10.72

vs €12.20 price

Levered DCF

€0.01

After debt service

Piotroski score

—

Altman Z-score

—

Rating

—

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×	77.04×	55.33×	4,500×	30.63×	18.18×	7.14×	1,066.67×
P/B	0×	4.36×	1.85×	2.9×	1.13×	0.96×	0.76×	0.47×
P/S	0×	46.43×	17.42×	33.86×	11.31×	0.63×	5.21×	2.23×
EV / EBITDA	0.26×	159.18×	28.61×	-387.37×	17.98×	0.55×	-4.65×	-7.77×
Gross margin	-2.8%	36.5%	50.9%	-20.4%	98.7%	99.7%	95.5%	28.9%
Operating margin	-55.7%	17.8%	39.3%	-8.9%	29.0%	33.0%	97.8%	68.5%
Net margin	9.1%	61.1%	31.6%	0.8%	38.0%	3.5%	72.2%	0.2%
Current ratio	19.68×	34.64×	33.48×	53.84×	19.35×	7.68×	10.93×	15.5×
Debt / equity	0×	0×	0.02×	0×	0×	0.08×	0.12×	0.06×
Interest coverage	0×	0×	0×	0×	1.18×	19.06×	0×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	0.8%	5.7%	3.3%	0.1%	3.8%	5.3%	10.5%	0.0%
Return on invested capital	-2.5%	0.8%	2.0%	-0.4%	0.7%	22.2%	5.3%	7.2%
Return on assets	0.4%	2.8%	1.6%	0.0%	1.7%	2.1%	5.3%	0.0%
Free cash flow yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Earnings yield	0.0%	1.3%	1.8%	0.0%	3.4%	5.6%	13.9%	0.1%
Enterprise value	-€107.3K	€35.6M	€14.3M	€21.5M	€8.4M	€2M	-€5.1M	-€6.6M
Net debt / EBITDA	0.26×	-0.06×	0.31×	0.78×	-0.04×	-1.35×	-9.36×	-11.01×
Cash conversion cycle (days)	8,095	7,823	907	9,185	-7,400	-5,384	-872	88