First Time Loading...

Clarkson PLC
LSE:CKN

Watchlist Manager
Clarkson PLC Logo
Clarkson PLC
LSE:CKN
Watchlist
Price: 4 230 GBX -0.12% Market Closed
Updated: Jun 9, 2024

Intrinsic Value

Clarkson Plc engages in the provision of integrated shipping services. [ Read More ]

The intrinsic value of one CKN stock under the Base Case scenario is 5 383.19 GBX. Compared to the current market price of 4 230 GBX, Clarkson PLC is Undervalued by 21%.

Key Points:
CKN Intrinsic Value
Base Case
5 383.19 GBX
Undervaluation 21%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Clarkson PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling CKN stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Ask me anything about
Clarkson PLC

Provide an overview of the primary business activities
of Clarkson PLC.

What unique competitive advantages
does Clarkson PLC hold over its rivals?

What risks and challenges
does Clarkson PLC face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Clarkson PLC.

Provide P/S
for Clarkson PLC.

Provide P/E
for Clarkson PLC.

Provide P/OCF
for Clarkson PLC.

Provide P/FCFE
for Clarkson PLC.

Provide P/B
for Clarkson PLC.

Provide EV/S
for Clarkson PLC.

Provide EV/GP
for Clarkson PLC.

Provide EV/EBITDA
for Clarkson PLC.

Provide EV/EBIT
for Clarkson PLC.

Provide EV/OCF
for Clarkson PLC.

Provide EV/FCFF
for Clarkson PLC.

Provide EV/IC
for Clarkson PLC.

Show me price targets
for Clarkson PLC made by professional analysts.

What are the Revenue projections
for Clarkson PLC?

How accurate were the past Revenue estimates
for Clarkson PLC?

What are the Net Income projections
for Clarkson PLC?

How accurate were the past Net Income estimates
for Clarkson PLC?

What are the EPS projections
for Clarkson PLC?

How accurate were the past EPS estimates
for Clarkson PLC?

What are the EBIT projections
for Clarkson PLC?

How accurate were the past EBIT estimates
for Clarkson PLC?

Compare the revenue forecasts
for Clarkson PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Clarkson PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Clarkson PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Clarkson PLC compared to its peers.

Compare the P/E ratios
of Clarkson PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Clarkson PLC with its peers.

Analyze the financial leverage
of Clarkson PLC compared to its main competitors.

Show all profitability ratios
for Clarkson PLC.

Provide ROE
for Clarkson PLC.

Provide ROA
for Clarkson PLC.

Provide ROIC
for Clarkson PLC.

Provide ROCE
for Clarkson PLC.

Provide Gross Margin
for Clarkson PLC.

Provide Operating Margin
for Clarkson PLC.

Provide Net Margin
for Clarkson PLC.

Provide FCF Margin
for Clarkson PLC.

Show all solvency ratios
for Clarkson PLC.

Provide D/E Ratio
for Clarkson PLC.

Provide D/A Ratio
for Clarkson PLC.

Provide Interest Coverage Ratio
for Clarkson PLC.

Provide Altman Z-Score Ratio
for Clarkson PLC.

Provide Quick Ratio
for Clarkson PLC.

Provide Current Ratio
for Clarkson PLC.

Provide Cash Ratio
for Clarkson PLC.

What is the historical Revenue growth
over the last 5 years for Clarkson PLC?

What is the historical Net Income growth
over the last 5 years for Clarkson PLC?

What is the current Free Cash Flow
of Clarkson PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Clarkson PLC.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Clarkson PLC

Current Assets 591m
Cash & Short-Term Investments 439m
Receivables 148.7m
Other Current Assets 3.3m
Non-Current Assets 284.6m
Long-Term Investments 2.3m
PP&E 64.4m
Intangibles 182.9m
Other Non-Current Assets 35m
Current Liabilities 371.3m
Accounts Payable 339.4m
Other Current Liabilities 31.9m
Non-Current Liabilities 51.7m
Long-Term Debt 32.8m
Other Non-Current Liabilities 18.9m
Efficiency

Earnings Waterfall
Clarkson PLC

Revenue
639.4m GBP
Cost of Revenue
-30.4m GBP
Gross Profit
609m GBP
Operating Expenses
-509m GBP
Operating Income
100m GBP
Other Expenses
-16.2m GBP
Net Income
83.8m GBP

Free Cash Flow Analysis
Clarkson PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

CKN Profitability Score
Profitability Due Diligence

Clarkson PLC's profitability score is 73/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Positive Free Cash Flow
Exceptional ROIC
73/100
Profitability
Score

Clarkson PLC's profitability score is 73/100. The higher the profitability score, the more profitable the company is.

CKN Solvency Score
Solvency Due Diligence

Clarkson PLC's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
Long-Term Solvency
80/100
Solvency
Score

Clarkson PLC's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CKN Price Targets Summary
Clarkson PLC

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

According to Wall Street analysts, the average 1-year price target for CKN is 4 843.98 GBX with a low forecast of 4 287.45 GBX and a high forecast of 5 460 GBX.

Lowest
Price Target
4 287.45 GBX
1% Upside
Average
Price Target
4 843.98 GBX
15% Upside
Highest
Price Target
5 460 GBX
29% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

CKN Price
Clarkson PLC

1M 1M
+7%
6M 6M
+38%
1Y 1Y
+39%
3Y 3Y
+44%
5Y 5Y
+99%
10Y 10Y
+127%
Annual Price Range
4 230
52w Low
2 550
52w High
4 235
Price Metrics
Average Annual Return 13.21%
Standard Deviation of Annual Returns 33.53%
Max Drawdown -37%
Shares Statistics
Market Capitalization 1.3B GBX
Shares Outstanding 30 660 700
Percentage of Shares Shorted 50%

CKN Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Clarkson PLC Logo
Clarkson PLC

Country

United Kingdom

Industry

Marine

Market Cap

1.3B GBP

Dividend Yield

2.41%

Description

Clarkson Plc engages in the provision of integrated shipping services. The firm's segments include Broking, Financial, Support and Research. The Broking division represents services provided to shipowners and charterers in the transportation by sea of a range of cargoes. The company also represents services provided to buyers and sellers/yards relating to sale and purchase transactions. The Financial division represents full-service investment banking, specializing in the maritime, oil services and natural resources sectors. The company also provides structured asset finance services and structured projects in the shipping, offshore and real estate sectors. Support includes port and agency services representing ship agency services provided throughout the United Kingdom and Egypt. Research services encompass the provision of shipping-related information and publications.

Contact

London
Commodity Quay, St Katharine Docks
+442073340000.0
https://www.clarksons.com

IPO

1986-06-30

Employees

1 693

Officers

CEO & Executive Director
Mr. Andi L Case
CFO, COO & Executive Director
Mr. Jeffrey David Woyda B.A., F.C.A.
Head of Public Relations
Kate Hoare
Head of Human Resources
Mr. John Beckwith
Head of Specialised Products
Mr. Matt Russell
Financial Controller
Mr. Mike Cahill
Show More
Company Secretary
Ms. Deborah Anne Abrehart
Managing Director of Clarksons Platou Asia Shanghai
Mr. Yu Wang Cheng
Show Less

See Also

Discover More
What is the Intrinsic Value of one CKN stock?

The intrinsic value of one CKN stock under the Base Case scenario is 5 383.19 GBX.

Is CKN stock undervalued or overvalued?

Compared to the current market price of 4 230 GBX, Clarkson PLC is Undervalued by 21%.