Using the industry peer median P/E Multiples multiple (trailing + forward), Maison Solutions Inc. Class A Common Stock (MSS) has a fair value of $0.38 based on 1 comparable companies in the Grocery Stores industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Maison Solutions Inc. Class A Common StockMSS | 22 | 19.0x | — |
| TDH Holdings, Inc. | 10 | 5.7x | — |
| Industry Median | 5.7x | — | |
| (*) Profit after tax | 1 | ||
| Equity Value | 7 | ||
| (/) Outstanding shares | 18 | ||
| Fair Price | $0 | ||
Using the industry peer median EV/Revenue multiple (trailing + forward), Maison Solutions Inc. Class A Common Stock (MSS) has a fair value of $0.83 based on 5 comparable companies in the Grocery Stores industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Maison Solutions Inc. Class A Common StockMSS | 22 | 0.6x | 0.7x |
| Rocky Mountain Chocolate Factory, Inc. | 20 | 0.9x | — |
| Bon Natural Life Limited | 7 | 0.7x | 0.4x |
| Healthy Choice Wellness Corp. | 5 | 0.2x | 0.2x |
| Sow Good Inc. | 1 | 0.6x | 0.4x |
| Classover Holdings, Inc. Class B Common Stock | 0 | 1.0x | — |
| Industry Median | 0.7x | 0.4x | |
| (*) Revenue | 124 | 111 | |
| = Enterprise Value | 89 | 41 | |
| (-) Net Debt | 50 | 50 | |
| Equity Value | 38 | -9 | |
| (/) Outstanding shares | 18 | 18 | |
| Fair Price | $2 | $-1 | |
Using the PEG framework with historical EPS growth of 8.0%, the company has a fair value of $0.53 based on TTM EPS (FY2025) of $0.07. The current PEG ratio is 2.45.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
PEG tends to undervalue slow growers — consider dividend yield and asset value instead.
| EPS Growth RateHistorical | 7.7% |
| Adjusted Growth (clamped 8–25%)Clamped | 8.0% |
| Fair P/E | 8.0x |
| TTM EPS (FY2025) | $0.07 |
| Fair Value | $0.53 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $904,079 | $0.05 | — |
| FY2022 | $-562,744 | $-0.03 | -162.2% |
| FY2023 | $1.3M | $0.07 | — |
| FY2024 | $-3.3M | $-0.19 | -380.6% |
| FY2025 | $1.2M | $0.07 | — |
4Y Historical EPS CAGR: 7.7%
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.