Maison Solutions Inc. (MSS) intrinsic value & 10-year financials
Maison Solutions Inc. (MSS) has a Graham intrinsic value of $2.33 per share. At $1.29 on Oct 17, 2026, the stock trades 45% below that value. Over the last 5 fiscal years revenue grew 43.6% a year to $124.2M, with an average return on invested capital of -3.7%.
- Graham intrinsic value
- $2.33
- Share price (Oct 17, 2026)
- $1.29
- Price vs Graham value
- 45% below
- Market cap
- $22.9M
- Revenue (FY2025)
- $124.2M
- Revenue growth (5-yr CAGR)
- 43.6%
- ROIC (10-yr avg)
- -3.7%
- Free cash flow (FY2025)
- —
MSS 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $124.2M | $1.2M | $0.07 | — | -1.0% | -2.2% |
| FY2024 | $58.0M | -$3.3M | -$0.19 | — | -4.7% | -7.7% |
| FY2023 | $55.4M | -$1.6M | $0.08 | $434.8K | 0.2% | 0.5% |
| FY2022 | $42.0M | $655.0K | -$0.04 | $1.4M | -2.0% | -5.3% |
| FY2021 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Maison Solutions Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Maison Solutions Inc. has historically struggled to out-earn its cost of capital, averaging just -3.7% ROIC.
Maison Solutions Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Maison Solutions Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $2.33 per share.