US · MSS
Maison Solutions Inc. Class A Common Stock
- Sector
- Consumer Defensive · Grocery Stores
- Headquarters
- Monterey Park, DE 91754
- Website
- maisonsolutionsinc.com
Price · as of 2025-04-30
$1.22
Market cap 4.7M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $227.68 | +18,562.3% |
| Intrinsic Value(DCF) | $43.49 | +3,464.75% |
| Graham-Dodd Method(GD) | $0.15 | -87.62% |
| Graham Formula(GF) | $7.85 | +543.52% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | $0.00 | $0.00 | |||
| 2023 | $0.25 | $2.62 | |||
| 2024 | $1.31 | $668.47 | $0.00 | $0.00 | $0.00 |
| 2025 | $0.89 | $227.68 | $1,831.70 | $0.15 | $7.85 |
AI valuation
Our deep-learning model estimates Maison Solutions Inc. Class A Common Stock's (MSS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $227.68
- Current price
- $1.22
- AI upside
- +18,562.3%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$43.49
+3,464.75% upside
Graham-Dodd
$0.15
-87.62% upside
Graham Formula
$7.85
+543.52% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| MSS | Maison Solutions Inc. Cla… | $1.22 | 4.7M | +18,562% | +3,465% | -88% | +544% | 16.81 | 1.33 | 0.12 | -287.30 | — | -1.46 | 21.21% | -1.02% | 0.94% | 8.31% | -1.59% | 1.15% | 4.39 | -1.08 | 0.57 | 0.21 | -219.87 | -13468.00% | 11401.00% | -16702.00% | 29.59% | 0.21 | 6.86% | 0.00% | 0.00% | 67.35% | -52.13 | 14.40 | 0.53 | 1.51 |
| BON | Bon Natural Life Limited | $1.70 | 10.35M | +35,218% | +332% | +916% | +434% | -2.47 | 0.09 | 0.26 | -190.03 | — | 0.10 | 20.77% | -8.69% | -10.68% | -3.93% | -2.83% | -2.71% | 0.21 | -4.43 | 1.74 | 0.68 | -104.74 | -52353.00% | -2170.00% | -4527.00% | -85.78% | 0.01 | -7.37% | 0.00% | 0.00% | 23.58% | -6.77 | -2.60 | 0.59 | 0.81 |
| KIDZ | Classover Holdings, Inc. … | $0.09 | 1.65M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | 20.51% | 0.06% | -36.71% | -1.06 | — | 0.02 | 0.02 | -20143.18 | -10000.00% | -10000.00% | 157371.00% | — | -0.23 | 254.52% | — | 0.00% | — | — | — | — | — |
| PETZ | TDH Holdings, Inc. | $1.11 | 11.41M | +14,569% | +72% | +257% | — | 5.89 | 0.45 | 22.03 | -9.56 | — | 0.45 | 42.29% | -325.10% | 476.21% | 8.12% | 3254.45% | 6.78% | 0.09 | -26.62 | 6.86 | 6.82 | -9.19 | -12469.00% | -8225.00% | -1540.00% | -17.03% | -0.06 | 3756.83% | 0.00% | 0.00% | 4.16% | 7.46 | 6.46 | -24.26 | 0.97 |
| RAY | Raytech Holding Limited O… | $4.14 | 11.27M | +1,241% | +147% | +33% | +134% | 51.95 | 5.58 | 5.45 | 32.73 | — | 5.58 | 22.62% | 9.71% | 10.50% | 15.31% | -94.63% | 10.81% | 0.00 | — | 5.29 | 5.19 | -8.06 | -2268.00% | 1757.00% | -6050.00% | 1.45% | 0.35 | -97.97% | 0.00% | 0.00% | 11.40% | 45.06 | 55.41 | 4.38 | 17.02 |
| RMCF | Rocky Mountain Chocolate … | $2.55 | 19.76M | +2,170% | -80% | — | — | -1.46 | 1.28 | 0.30 | -3.27 | -4.81 | 1.44 | 10.98% | -20.09% | -20.70% | -69.52% | -47.60% | -29.33% | 1.03 | -13.09 | 1.34 | 0.61 | -1.38 | 3030.00% | 582.00% | 8997.00% | -116.11% | -0.96 | -82.96% | 0.00% | 0.00% | 0.00% | -2.59 | -1.49 | 0.52 | 0.62 |
| SOWG | Sow Good Inc. | $0.45 | 5.5M | +9,700% | +73,393% | +224% | — | -5.71 | 0.66 | 0.66 | -328.97 | — | 0.66 | 40.56% | -4.86% | -11.57% | -18.86% | -4.76% | -9.72% | 0.64 | -1.06 | 3.40 | 0.57 | -144.83 | -3220.00% | 9907.00% | 7851.00% | -60.01% | -1.28 | -38.86% | 0.00% | 0.00% | 0.00% | -24.29 | -2.98 | 1.18 | -0.16 |
| WVVI | Willamette Valley Vineyar… | $2.70 | 13.4M | +1,315% | +83% | +311% | -75% | -254.77 | 0.43 | 1.24 | 103.68 | — | 0.43 | 100.00% | 2.36% | -0.49% | -0.17% | 0.24% | -0.11% | 0.43 | 0.56 | 2.84 | 0.27 | 51.16 | -2615.00% | -3818.00% | -2067.00% | -17.74% | -0.25 | -5.54% | 3.00% | -765.40% | 3.00% | 103.68 | -11.13 | 2.45 | 1.18 |
About Maison Solutions Inc. Class A Common Stock
Maison Solutions Inc., together with its subsidiaries, operates as the specialty grocery retailer in California. The company offers perishable products, such as meat, seafood, vegetables, and fruit; non-perishable products, including grocery products comprising cooking utensils, canned foods, Chinese and Asian seasonings and spices, and snacks, as well as liquor, cigarette, lottery, newspaper, reusable bag, non-food, and health products, and general merchandise, beauty care, pharmacy, fuel, and other items and services in its stores. It also offers its products online. The company was formerly known as Maison International, Inc. and changed its name to Maison Solutions Inc. in September 2021. Maison Solutions Inc. was incorporated in 2019 and is based in Monterey Park, California.
- CEO
- Jun Xu
- Employees
- 376
- Beta
- 5.38
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($43.49 ÷ $1.22) − 1 = +3,464.75% (DCF, example).