
James Cropper PLC
LSE:CRPR

Intrinsic Value
The intrinsic value of one
CRPR
stock under the Base Case scenario is
901.03
GBX.
Compared to the current market price of 290 GBX,
James Cropper PLC
is
Undervalued by 68%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
James Cropper PLC
Fundamental Analysis


Revenue & Expenses Breakdown
James Cropper PLC
Balance Sheet Decomposition
James Cropper PLC
Current Assets | 45.6m |
Cash & Short-Term Investments | 10.5m |
Receivables | 17.7m |
Other Current Assets | 17.4m |
Non-Current Assets | 39.7m |
Long-Term Investments | 218k |
PP&E | 31.9m |
Intangibles | 2.4m |
Other Non-Current Assets | 5.2m |
Free Cash Flow Analysis
James Cropper PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
James Cropper PLC
Revenue
|
96.4m
GBP
|
Cost of Revenue
|
-41.8m
GBP
|
Gross Profit
|
54.6m
GBP
|
Operating Expenses
|
-56.3m
GBP
|
Operating Income
|
-1.7m
GBP
|
Other Expenses
|
-4.6m
GBP
|
Net Income
|
-6.3m
GBP
|
CRPR Profitability Score
Profitability Due Diligence
James Cropper PLC's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Score
James Cropper PLC's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
CRPR Solvency Score
Solvency Due Diligence
James Cropper PLC's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Score
James Cropper PLC's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CRPR Price Targets Summary
James Cropper PLC
Dividends
Current shareholder yield for CRPR 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
CRPR
stock under the Base Case scenario is
901.03
GBX.
Compared to the current market price of 290 GBX,
James Cropper PLC
is
Undervalued by 68%.