discoverIE Group plc
LSE:DSCV
Intrinsic Value
The intrinsic value of one DSCV stock under the Base Case scenario is 796.2 GBX. Compared to the current market price of 626 GBX, discoverIE Group plc is Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
discoverIE Group plc
Fundamental Analysis

Revenue & Expenses Breakdown
discoverIE Group plc
Balance Sheet Decomposition
discoverIE Group plc
Current Assets | 281.9m |
Cash & Short-Term Investments | 115.6m |
Receivables | 82.7m |
Other Current Assets | 83.6m |
Non-Current Assets | 366.8m |
PP&E | 41.7m |
Intangibles | 316.6m |
Other Non-Current Assets | 8.5m |
Free Cash Flow Analysis
discoverIE Group plc
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
discoverIE Group plc
Revenue
|
426.1m
GBP
|
Operating Expenses
|
-384.7m
GBP
|
Operating Income
|
41.4m
GBP
|
Other Expenses
|
-25.4m
GBP
|
Net Income
|
16m
GBP
|
DSCV Profitability Score
Profitability Due Diligence
discoverIE Group plc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
discoverIE Group plc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
DSCV Solvency Score
Solvency Due Diligence
discoverIE Group plc's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Score
discoverIE Group plc's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DSCV Price Targets Summary
discoverIE Group plc
According to Wall Street analysts, the average 1-year price target for DSCV is 840.11 GBX with a low forecast of 585.8 GBX and a high forecast of 1 165.5 GBX.
Dividends
Current shareholder yield for DSCV 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 DSCV stock under the Base Case scenario is 796.2 GBX.
Compared to the current market price of 626 GBX, discoverIE Group plc is Undervalued by 21%.