
Dewhurst Group PLC
LSE:DWHT

Intrinsic Value
The intrinsic value of one
DWHT
stock under the Base Case scenario is
942.18
GBX.
Compared to the current market price of 1 000 GBX,
Dewhurst Group PLC
is
Overvalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Dewhurst Group PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Dewhurst Group PLC
Balance Sheet Decomposition
Dewhurst Group PLC
Current Assets | 42m |
Cash & Short-Term Investments | 21.6m |
Receivables | 12.5m |
Other Current Assets | 8m |
Non-Current Assets | 31.2m |
PP&E | 18.7m |
Intangibles | 9.5m |
Other Non-Current Assets | 3m |
Free Cash Flow Analysis
Dewhurst Group PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Dewhurst Group PLC
Revenue
|
64.4m
GBP
|
Cost of Revenue
|
-27.9m
GBP
|
Gross Profit
|
36.5m
GBP
|
Operating Expenses
|
-28.3m
GBP
|
Operating Income
|
8.2m
GBP
|
Other Expenses
|
-2.9m
GBP
|
Net Income
|
5.2m
GBP
|
DWHT Profitability Score
Profitability Due Diligence
Dewhurst Group PLC's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Dewhurst Group PLC's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
DWHT Solvency Score
Solvency Due Diligence
Dewhurst Group PLC's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Score
Dewhurst Group PLC's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DWHT Price Targets Summary
Dewhurst Group PLC
Dividends
Current shareholder yield for DWHT 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
DWHT
stock under the Base Case scenario is
942.18
GBX.
Compared to the current market price of 1 000 GBX,
Dewhurst Group PLC
is
Overvalued by 6%.