AlphaValue Corporate Services
This research has been commissioned and paid for by the company and is deemed to constitute an acceptable minor non-monetary benefit as defined in MiFID II


Bloomberg   MHM FP
Travel Services  /  France  Web Site   |   Investors Relation
Préparation du lancement de l'application de Matching
Upside 725%
Price (€) 0.76
Market Cap (€M) 4.40
Perf. 1W: -9.50%
Perf. 1M: -18.3%
Perf. 3M: -12.3%
Perf Ytd: -19.1%
10 day relative perf. to stoxx600: -20.2%
20 day relative perf. to stoxx600: -20.9%
Target Change13/06/2023

Accounting for MyAgency's potential value

Change in Target Price€ 5.67 vs 4.82+17.8%

We have applied a 10x EV/EBIT multiple to c.€0.5m EBIT generated by MyAgency in FY 22 (group share, AV estimate). We thus add €5m to our SOTP. Other parameters are unchanged. As a reminder, the investment case remains intimately linked to the commercial success of Matching App.

Change in EPS2023 : € -0.24 vs -1.43ns
2024 : € -1.20 vs -1.20ns

We have removed referencing expenses planned in FY 23 (Google, €7m) due to the full commercial launch planned in early 2024 and increased the contribution of MyAgency (from a €0.2m loss at the EBIT level in FY 23 to a positive consolidated contribution of €0.6m). We don't rule out having to increase this after the full commercial launch process in 2024-25. It should weigh on the bulk of the group's cash expenses once the development of the Matching platform is achieved in 2024-25. We still forecast a significant net consolidated loss in 2023-25.

Change in NAV€ 5.70 vs 4.49+26.9%

Our NAV has been upgraded because of the new contribution of MyAgency of €5m (vs. nil, initially). GAV attributed to the Matching platform was broadly unchanged.


04 Oct 23 Earnings/sales releases
Strong growth in H1 23, imminent launch of the...

13 Jun 23 Earnings/sales releases
MHM will use AI

21 Feb 23 Earnings/sales releases
Successful restart of MyAgency achieved

15 Nov 22 Earnings/sales releases
A good performance from My Agency in H1 22

14 Aug 22 Other news/comments
Taking into account the share consolidation.

11 Nov 21 Opinion change
Reprise prochaine des acquisitions

09 Nov 21 Shareholding structure
Distribution de BSA. Premier investissement en...