
Clarkson PLC
LSE:CKN

Intrinsic Value
The intrinsic value of one
CKN
stock under the Base Case scenario is
5 269.53
GBX.
Compared to the current market price of 3 345 GBX,
Clarkson PLC
is
Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Clarkson PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Clarkson PLC
Balance Sheet Decomposition
Clarkson PLC
Current Assets | 632.8m |
Cash & Short-Term Investments | 493.5m |
Receivables | 135m |
Other Current Assets | 4.3m |
Non-Current Assets | 267.5m |
Long-Term Investments | 2.9m |
PP&E | 60.5m |
Intangibles | 172.6m |
Other Non-Current Assets | 31.5m |
Free Cash Flow Analysis
Clarkson PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Clarkson PLC
Revenue
|
661.4m
GBP
|
Cost of Revenue
|
-33.7m
GBP
|
Gross Profit
|
627.7m
GBP
|
Operating Expenses
|
-526.8m
GBP
|
Operating Income
|
100.9m
GBP
|
Other Expenses
|
-16m
GBP
|
Net Income
|
84.9m
GBP
|
CKN Profitability Score
Profitability Due Diligence
Clarkson PLC's profitability score is 74/100. The higher the profitability score, the more profitable the company is.

Score
Clarkson PLC's profitability score is 74/100. The higher the profitability score, the more profitable the company is.
CKN Solvency Score
Solvency Due Diligence
Clarkson PLC's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Score
Clarkson PLC's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CKN Price Targets Summary
Clarkson PLC
According to Wall Street analysts, the average 1-year price target for
CKN
is 4 145.57 GBX
with a low forecast of 3 484.5 GBX and a high forecast of 5 040 GBX.
Dividends
Current shareholder yield for CKN 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
CKN
stock under the Base Case scenario is
5 269.53
GBX.
Compared to the current market price of 3 345 GBX,
Clarkson PLC
is
Undervalued by 37%.