Future PLC
LSE:FUTR
Intrinsic Value
Future Plc engages in the publishing of special-interest consumer magazines and websites and the operation of events in the areas of technology; games and entertainment; music; knowledge; creative and... [ Read More ]
The intrinsic value of one FUTR stock under the Base Case scenario is 1 859.42 GBX. Compared to the current market price of 613 GBX, Future PLC is Undervalued by 67%.
Valuation Backtest
Future PLC
Run backtest to discover the historical profit from buying and selling FUTR stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Future PLC
Current Assets | 201.5m |
Cash & Short-Term Investments | 60.3m |
Receivables | 127.1m |
Other Current Assets | 14.1m |
Non-Current Assets | 1.7B |
PP&E | 34.4m |
Intangibles | 1.6B |
Other Non-Current Assets | 6m |
Current Liabilities | 208.9m |
Accounts Payable | 26m |
Accrued Liabilities | 83.9m |
Other Current Liabilities | 99m |
Non-Current Liabilities | 557.7m |
Long-Term Debt | 423m |
Other Non-Current Liabilities | 134.7m |
Earnings Waterfall
Future PLC
Revenue
|
788.9m
GBP
|
Cost of Revenue
|
-400.6m
GBP
|
Gross Profit
|
388.3m
GBP
|
Operating Expenses
|
-199.1m
GBP
|
Operating Income
|
189.2m
GBP
|
Other Expenses
|
-75.8m
GBP
|
Net Income
|
113.4m
GBP
|
Free Cash Flow Analysis
Future PLC
What is Free Cash Flow?
FUTR Profitability Score
Profitability Due Diligence
Future PLC's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Score
Future PLC's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
FUTR Solvency Score
Solvency Due Diligence
Future PLC's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Score
Future PLC's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FUTR Price Targets Summary
Future PLC
According to Wall Street analysts, the average 1-year price target for FUTR is 1 593.61 GBX with a low forecast of 641.35 GBX and a high forecast of 4 293.45 GBX.
Shareholder Return
FUTR Price
Future PLC
Average Annual Return | 41.05% |
Standard Deviation of Annual Returns | 80.38% |
Max Drawdown | -85% |
Market Capitalization | 729.9m GBX |
Shares Outstanding | 115 203 000 |
Percentage of Shares Shorted | 277% |
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Future Plc engages in the publishing of special-interest consumer magazines and websites and the operation of events in the areas of technology; games and entertainment; music; knowledge; creative and photography; field sports; and home interest. The firm operates as a multi-platform media and a digital publisher. Its portfolio of brands covers technology, games, television and entertainment, women's lifestyle, real life, music, creative and photography, sports, home interest and business-to-business (B2B) sectors. Its brands include Techradar, Gamesradar, Country Life, woman&home, Marie Claire UK, Classic Rock, Guitar Player, FourFourTwo, TV Times, Homebuilding & Renovating, Decanter, Digital Camera, Guitarist, How It Works, Total Film, What Hi-Fi? and Music Week. The firm's other brands in especially in the consumer wealth, knowledge and technology spaces include The Week, MoneyWeek, Kiplinger, Science & Nature, Computer Active, PC Pro, IT Pro, Minecraft World, Coach and others. The firm offers solutions in advertising, digital licensing, content licensing, endorsement licensing, and sales and distribution.
Contact
IPO
Employees
Officers
The intrinsic value of one FUTR stock under the Base Case scenario is 1 859.42 GBX.
Compared to the current market price of 613 GBX, Future PLC is Undervalued by 67%.