Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Germany
/
Consumer Services
/
Marley Spoon Group
MS1
Marley Spoon Group
Rising Costs And Competition Will Constrain Growth With Cautious Recovery
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 3 Analysts
Published
19 Aug 25
Updated
19 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
€1.30
68.8% undervalued
intrinsic discount
19 Aug
€0.41
Loading
1Y
-68.5%
7D
1.5%
Author's Valuation
€1.3
68.8% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
€1.3
68.8% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-73m
319m
2021
2022
2023
2024
2025
2026
2027
2028
Revenue €285.4m
Earnings €40.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
5.07%
Hospitality revenue growth rate
0.44%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.81%
Calculation
€40.77m
Earnings '28
x
0.76x
PE Ratio '28
=
€30.98m
Market Cap '28
€30.98m
Market Cap '28
/
18.30m
No. shares '28
=
€1.69
Share Price '28
€1.69
Share Price '28
Discounted to 2025 @ 9.81% p.a.
=
€1.28
Fair Value '25
