AO World PLC
LSE:AO

Watchlist Manager
AO World PLC Logo
AO World PLC
LSE:AO
Watchlist
Price: 105 GBX -0.94% Market Closed
Market Cap: 607.2m GBX

Intrinsic Value

The intrinsic value of one AO stock under the Base Case scenario is 136.37 GBX. Compared to the current market price of 105 GBX, AO World PLC is Undervalued by 23%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

AO Intrinsic Value
136.37 GBX
Undervaluation 23%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
AO World PLC

What is Valuation History?
Ask AI Assistant
What other research platforms think about AO?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is AO valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for AO World PLC.

Explain Valuation
Compare AO to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about AO?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
AO World PLC

Current Assets 218.4m
Cash & Short-Term Investments 27.4m
Receivables 102.5m
Other Current Assets 88.5m
Non-Current Assets 208.2m
PP&E 78.7m
Intangibles 38.8m
Other Non-Current Assets 90.7m
Current Liabilities 227.6m
Accounts Payable 207.7m
Other Current Liabilities 19.9m
Non-Current Liabilities 54.5m
Long-Term Debt 44.6m
Other Non-Current Liabilities 9.9m
Efficiency

Free Cash Flow Analysis
AO World PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
AO World PLC

Revenue
1.1B GBP
Cost of Revenue
-861.5m GBP
Gross Profit
276m GBP
Operating Expenses
-235.4m GBP
Operating Income
40.6m GBP
Other Expenses
-30.1m GBP
Net Income
10.5m GBP
Fundamental Scores

AO Profitability Score
Profitability Due Diligence

AO World PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
ROE is Increasing
Healthy Gross Margin
Operating Margin is Increasing
50/100
Profitability
Score

AO World PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

AO Solvency Score
Solvency Due Diligence

AO World PLC's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Positive Net Debt
58/100
Solvency
Score

AO World PLC's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AO Price Targets Summary
AO World PLC

Wall Street analysts forecast AO stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for AO is 127.91 GBX with a low forecast of 106.05 GBX and a high forecast of 157.5 GBX.

Lowest
Price Target
106.05 GBX
1% Upside
Average
Price Target
127.91 GBX
22% Upside
Highest
Price Target
157.5 GBX
50% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

AO World PLC
does not pay dividends
Shareholder Yield

Current shareholder yield for AO is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one AO stock?

The intrinsic value of one AO stock under the Base Case scenario is 136.37 GBX.

Is AO stock undervalued or overvalued?

Compared to the current market price of 105 GBX, AO World PLC is Undervalued by 23%.

Back to Top