
N Brown Group PLC
LSE:BWNG

Intrinsic Value
The intrinsic value of one
BWNG
stock under the Base Case scenario is
45.99
GBX.
Compared to the current market price of 39.7 GBX,
N Brown Group PLC
is
Undervalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
N Brown Group PLC
Fundamental Analysis


Revenue & Expenses Breakdown
N Brown Group PLC
Balance Sheet Decomposition
N Brown Group PLC
Current Assets | 596.6m |
Cash & Short-Term Investments | 66m |
Receivables | 442.1m |
Other Current Assets | 88.5m |
Non-Current Assets | 148.3m |
PP&E | 46.4m |
Intangibles | 63.9m |
Other Non-Current Assets | 38m |
Free Cash Flow Analysis
N Brown Group PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
N Brown Group PLC
Revenue
|
581.1m
GBP
|
Cost of Revenue
|
-299.3m
GBP
|
Gross Profit
|
281.8m
GBP
|
Operating Expenses
|
-259.5m
GBP
|
Operating Income
|
22.3m
GBP
|
Other Expenses
|
-18.8m
GBP
|
Net Income
|
3.5m
GBP
|
BWNG Profitability Score
Profitability Due Diligence
N Brown Group PLC's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Score
N Brown Group PLC's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
BWNG Solvency Score
Solvency Due Diligence
N Brown Group PLC's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Score
N Brown Group PLC's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BWNG Price Targets Summary
N Brown Group PLC
Dividends
Current shareholder yield for BWNG 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?
The intrinsic value of one
BWNG
stock under the Base Case scenario is
45.99
GBX.
Compared to the current market price of 39.7 GBX,
N Brown Group PLC
is
Undervalued by 14%.