Distil PLC
LSE:DIS

Watchlist Manager
Distil PLC Logo
Distil PLC
LSE:DIS
Watchlist
Price: 0.11 GBX Market Closed
Market Cap: 2.2m GBX

Intrinsic Value

DIS doesn't have a meaningful market cap.

The intrinsic value of one DIS stock under the Base Case scenario is 0.18 GBX. Compared to the current market price of 0.11 GBX, Distil PLC is Undervalued by 38%.

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

DIS Intrinsic Value
0.18 GBX
Undervaluation 38%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Distil PLC

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

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 DIS valued this way?

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

Explain Valuation
Compare DIS to

Fundamental Analysis

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

Balance Sheet Decomposition
Distil PLC

Current Assets 1.5m
Cash & Short-Term Investments 262k
Receivables 308k
Other Current Assets 924k
Non-Current Assets 5m
Long-Term Investments 3m
PP&E 525k
Intangibles 1.4m
Current Liabilities 639k
Accounts Payable 400k
Other Current Liabilities 239k
Non-Current Liabilities 312k
Long-Term Debt 311k
Other Non-Current Liabilities 1k
Efficiency

Free Cash Flow Analysis
Distil PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Distil PLC

Revenue
963k GBP
Cost of Revenue
-592k GBP
Gross Profit
371k GBP
Operating Expenses
-1.5m GBP
Operating Income
-1.1m GBP
Other Expenses
-111k GBP
Net Income
-1.2m GBP
Fundamental Scores

DIS Profitability Score
Profitability Due Diligence

Distil PLC's profitability score is 17/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Gross Margin
Declining Net Margin
17/100
Profitability
Score

Distil PLC's profitability score is 17/100. The higher the profitability score, the more profitable the company is.

DIS Solvency Score
Solvency Due Diligence

Distil PLC's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
48/100
Solvency
Score

Distil PLC's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DIS Price Targets Summary
Distil PLC

There are no price targets for DIS.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Distil PLC
does not pay dividends
Shareholder Yield

Current shareholder yield for DIS 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 DIS stock?

The intrinsic value of one DIS stock under the Base Case scenario is 0.18 GBX.

Is DIS stock undervalued or overvalued?

Compared to the current market price of 0.11 GBX, Distil PLC is Undervalued by 38%.

Back to Top