— Know what they know.
Not Investment Advice
Also trades as: M8H.DE (XETRA) · $vol 0M

MBHCF OTC

MBH Corporation PLC
1W: +0.0% 1M: +0.0% 3M: +0.0% YTD: +0.0% 1Y: +0.0% 3Y: -67.6%
$1.00
+0.00 (+0.00%)
 
OTC · Real Estate · Real Estate - Services · Tech Score Sell · Power 43 · $6.0M mcap · 5M float · 0.0014% daily turnover

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ — Grade C
Profitability
10
Balance Sheet
40
Earnings Quality
79
Growth
58
Value
—
Momentum
75
Safety
—
Cash Flow
45

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score
—
—
Piotroski F-Score
6/9
✓ ✓ ✓ ✗ ✓ ✓ ✗ ✗ ✓
Beneish M-Score
1673.07
Possible Manipulator
Ohlson O-Score
-6.00
Bankruptcy prob: 0.2%
Low Risk
Credit Rating
BB-
Score: 38.9/100
Trend: Deteriorating
Earnings Quality
75/100
OCF/NI: 0.88x
Accruals: 0.2%
The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. MBHCF scores 6/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. MBHCF's score of 1673.07 exceeds the −1.78 red flag threshold — this does not confirm manipulation but indicates the earnings profile resembles past manipulators statistically. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. MBHCF's implied 0.2% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. MBHCF receives an estimated rating of BB- (score: 38.9/100), with a deteriorating trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). MBHCF's score of 75/100 is high — cash flows strongly support reported earnings.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
1.24x
PEG
0.00x
P/S
0.03x
P/B
0.04x
P/FCF
—
P/OCF
—
EV/EBITDA
—
EV/Revenue
—
EV/EBIT
—
EV/FCF
—
Earnings Yield
—
FCF Yield
—
Shareholder Yield
—
Graham Number
$15.15
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 1.2x earnings, MBHCF trades at a deep value multiple. Graham's intrinsic value formula yields $15.15 per share, suggesting a potential 1415% margin of safety at the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
1.643
NI / EBT
×
Interest Burden
0.292
EBT / EBIT
×
EBIT Margin
0.032
EBIT / Rev
×
Asset Turnover
0.926
Rev / Assets
×
Equity Multiplier
2.326
Assets / Equity
=
ROE
3.3%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. MBHCF's ROE of 3.3% is driven by Asset Turnover (0.926), indicating efficient use of assets to generate revenue. A tax burden ratio of 1.64 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate
15.00%
Fair P/E
38.50x
Intrinsic Value
$21.54
Price/Value
—
Margin of Safety
—
Premium
—
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with MBHCF's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. MBHCF trades at a premium to its adjusted intrinsic value of $21.54, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 1.2x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1231 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$1.00
Median 1Y
$0.45
5th Pctile
$0.14
95th Pctile
$1.48
Ann. Volatility
72.2%
25th–75th percentile 5th–95th percentile Median path Historical
All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability
Metric Trend Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q1'23 Q2'23 Current
ROE 1.2% 4.2% 1.2% 2.5% 3.5% 0.5% 3.3% 3.28%
ROA 0.5% 1.8% 0.5% 1.1% 1.6% 0.2% 1.4% 1.41%
ROIC -1.0% 1.5% 3.4% 4.6% 5.5% 3.7% 1.9% 1.91%
ROCE 0.1% 3.3% 5.9% 8.0% 9.8% 6.5% 3.8% 3.85%
Gross Margin 21.2% 23.8% 24.6% 21.6% 18.5% 18.3% 18.3% 18.34%
Operating Margin -1.5% 3.9% 3.4% 2.4% 1.5% 1.0% -0.7% -0.68%
Net Margin 2.1% 3.9% -3.2% 1.3% 1.8% -0.4% -0.4% -0.37%
EBITDA Margin 6.5% 5.7% 7.5% 5.0% 3.3% 11.9% 60.9% 60.93%
FCF Margin -5.6% 1.3% 0.2% 1.3% 1.3% 0.2% 0.8% 0.80%
OCF Margin -2.0% 3.2% 2.3% 2.9% 2.3% 1.3% 1.3% 1.34%
ROIC Economic snapshot only 1.88%
Cash ROA snapshot only 1.23%
Cash ROIC snapshot only 1.83%
CROIC snapshot only 1.09%
NOPAT Margin snapshot only 1.40%
Pretax Margin snapshot only 0.93%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 18.20%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q1'23 Q2'23 Current
P/E Ratio — — — — — — — 1.238
P/S Ratio — — — — — — — 0.032
P/B Ratio — — — — — — — 0.038
P/FCF — — — — — — — —
P/OCF — — — — — — — —
EV/EBITDA — — — — — — — —
EV/Revenue — — — — — — — —
EV/EBIT — — — — — — — —
EV/FCF — — — — — — — —
Earnings Yield — — — — — — — —
FCF Yield — — — — — — — —
PEG Ratio snapshot only 0.001
Graham Number snapshot only $15.15
Leverage & Solvency
Metric Trend Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q1'23 Q2'23 Current
Current Ratio 1.16 1.08 1.07 0.99 1.08 1.07 1.07 1.070
Quick Ratio 1.00 0.97 0.93 0.87 0.83 0.66 0.66 0.656
Debt/Equity 0.61 0.67 0.68 0.61 0.53 0.54 0.54 0.538
Net Debt/Equity 0.51 0.56 0.58 0.52 0.43 0.48 0.48 0.476
Debt/Assets 0.27 0.28 0.27 0.26 0.25 0.24 0.24 0.245
Debt/EBITDA 17.13 8.56 4.59 3.27 2.86 3.59 4.58 4.584
Net Debt/EBITDA 14.22 7.17 3.93 2.79 2.34 3.18 4.05 4.051
Interest Coverage 0.21 2.85 2.99 2.84 2.88 2.50 1.44 1.443
Equity Multiplier 2.24 2.39 2.47 2.33 2.11 2.20 2.20 2.199
Cash Ratio snapshot only 0.116
Debt Service Coverage snapshot only 2.651
Cash to Debt snapshot only 0.116
FCF to Debt snapshot only 0.030
Defensive Interval snapshot only 276.7 days
Efficiency & Turnover
Metric Trend Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q1'23 Q2'23 Current
Asset Turnover 0.25 0.55 0.91 1.33 1.77 1.32 0.93 0.926
Inventory Turnover 6.38 18.26 22.28 36.34 30.38 16.40 11.12 11.121
Receivables Turnover 3.04 11.24 9.35 15.55 20.70 17.85 10.86 10.859
Payables Turnover 4.26 10.79 14.22 15.55 24.26 17.48 11.60 11.604
DSO 120 32 39 23 18 20 34 33.6 days
DIO 57 20 16 10 12 22 33 32.8 days
DPO 86 34 26 23 15 21 31 31.5 days
Cash Conversion Cycle 91 19 30 10 15 22 35 35.0 days
Fixed Asset Turnover snapshot only 9.397
Operating Cycle snapshot only 66.4 days
Cash Velocity snapshot only 32.169
Capital Intensity snapshot only 1.093
Growth (YoY)
Metric Trend Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q1'23 Q2'23 Current
Revenue — — — — 6.7% 1.5% 3.6% 3.58%
Net Income — — — — 2.3% -86.9% 1.9% 1.89%
EPS — — — — 90.5% -91.7% 99.5% 99.45%
FCF — — — — 2.8% -67.7% 3.6% 3.58%
EBITDA — — — — 5.2% 1.2% -8.6% -8.56%
Op. Income — — — — 14.9% 2.4% -17.7% -17.70%
OCF Growth snapshot only -40.55%
Asset Growth snapshot only 2.49%
Equity Growth snapshot only 15.12%
Debt Growth snapshot only -8.65%
Shares Change snapshot only 44.85%
Dividend Growth snapshot only 12.41%
Growth Quality
Metric Trend Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q1'23 Q2'23 Current
Revenue Stability — — — — — — — —
Earnings Stability — — — — — — — —
Margin Stability — — — — — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.500
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.00 0.50 0.500
FCF Positive Streak 0 0 0 0 0 1 1 0
Earnings Persistence — — — — — — — —
Earnings Smoothness — — — — 0.00 0.00 0.03 0.029
ROE Trend — — — — — — — —
Gross Margin Trend — — — — — — — —
FCF Margin Trend — — — — — — — —
Sustainable Growth Rate 1.2% 4.2% 1.2% 2.4% 3.4% 0.4% 3.2% 3.20%
Internal Growth Rate 0.5% 1.8% 0.5% 1.0% 1.6% 0.2% 1.4% 1.39%
Cash Flow Quality
Metric Trend Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q1'23 Q2'23 Current
OCF/Net Income -0.93 0.99 4.27 3.63 2.57 7.60 0.88 0.879
FCF/OCF 2.79 0.41 0.08 0.45 0.55 0.13 0.60 0.598
FCF/Net Income snapshot only 0.526
OCF/EBITDA snapshot only 0.230
CapEx/Revenue 3.6% 1.9% 2.2% 1.6% 1.0% 1.1% 0.5% 0.54%
CapEx/Depreciation snapshot only 0.198
Accruals Ratio 0.01 0.00 -0.02 -0.03 -0.03 -0.01 0.00 0.002
Sloan Accruals snapshot only -0.023
Cash Flow Adequacy snapshot only 2.316
Earnings Quality Score snapshot only 0.750
Dividends & Buybacks
Metric Trend Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q1'23 Q2'23 Current
Dividend Yield — — — — — — — 0.00%
Dividend/Share $0.00 $0.00 $0.00 $0.02 $0.02 $0.01 $0.01 $0.00
Payout Ratio 0.0% 0.1% 0.4% 3.5% 2.7% 17.0% 2.6% 2.65%
FCF Payout Ratio — 0.3% 1.2% 2.1% 1.9% 17.0% 5.0% 5.04%
Total Payout Ratio 0.0% 0.1% 0.4% 3.5% 2.7% 17.0% 2.6% 2.65%
Div. Increase Streak — 0 0 0 0 1 1 0
Chowder Number — — — — — — — —
Buyback Yield — — — — — — — —
Net Buyback Yield — — — — — — — —
Total Shareholder Return — — — — — — — —
DuPont Factors
Metric Trend Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q1'23 Q2'23 Current
Tax Burden (NI/EBT) 1.85 1.13 0.21 0.35 0.49 0.13 1.64 1.643
Interest Burden (EBT/EBIT) 2.99 0.60 0.52 0.50 0.42 0.35 0.29 0.292
EBIT Margin 0.00 0.05 0.05 0.05 0.04 0.04 0.03 0.032
Asset Turnover 0.25 0.55 0.91 1.33 1.77 1.32 0.93 0.926
Equity Multiplier 2.24 2.39 2.47 2.33 2.17 2.29 2.33 2.326
Per Share
Metric Trend Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q1'23 Q2'23 Current
EPS (Diluted TTM) $0.31 $1.05 $0.28 $0.51 $0.59 $0.09 $0.56 $0.56
Book Value/Share $26.41 $25.00 $22.95 $20.58 $18.55 $18.24 $18.24 $19.90
Tangible Book/Share $-15.46 $-15.49 $-15.23 $-11.56 $-7.02 $-7.33 $-7.33 $-7.33
Revenue/Share $14.51 $32.63 $51.33 $63.89 $65.45 $51.45 $36.71 $39.65
FCF/Share $-0.81 $0.43 $0.09 $0.84 $0.84 $0.09 $0.29 $0.78
OCF/Share $-0.29 $1.04 $1.20 $1.86 $1.52 $0.66 $0.49 $1.00
Cash/Share $2.75 $2.73 $2.23 $1.87 $1.77 $1.14 $1.14 $1.90
EBITDA/Share $0.94 $1.96 $3.39 $3.86 $3.42 $2.73 $2.14 $2.14
Debt/Share $16.14 $16.78 $15.57 $12.63 $9.78 $9.82 $9.82 $9.82
Net Debt/Share $13.39 $14.06 $13.34 $10.76 $8.02 $8.68 $8.68 $8.68
Academic Models
Metric Trend Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q1'23 Q2'23 Current
Altman Z-Score — — — — — — — —
Piotroski F-Score 2 3 4 4 6 5 6 6
Beneish M-Score — — — — -1.51 1960.03 1673.07 1673.073
Ohlson O-Score snapshot only -5.998
Net-Net WC snapshot only $-11.39
EVA snapshot only $-8627620.89
Credit
Metric Trend Q4'20 Q2'21 Q4'21 Q2'22 Q4'22 Q1'23 Q2'23 Current
Credit Rating snapshot only BB-
Credit Score 31.17 41.12 44.20 46.42 51.36 47.63 38.92 38.922
Credit Grade snapshot only 13
Credit Trend snapshot only -5.283
Implied Spread (bps) snapshot only 550.000
Industry Credit Rank snapshot only 34
Sector Credit Rank snapshot only 43

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms