First Time Loading...

Future PLC
LSE:FUTR

Watchlist Manager
Future PLC Logo
Future PLC
LSE:FUTR
Watchlist
Price: 613 GBX -1.61% Market Closed
Updated: Mar 29, 2024

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%.

Key Points:
FUTR Intrinsic Value
Base Case
1 859.42 GBX
Undervaluation 67%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Future PLC

Backtest FUTR Intrinsic Value
Dive into the past to invest in the future

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.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Financials

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
Efficiency

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

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

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.

Positive Free Cash Flow
Positive Gross Profit
Exceptional 3-Years Revenue Growth
Positive Operating Income
60/100
Profitability
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.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
43/100
Solvency
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

Wall Street analysts forecast FUTR stock price to rise over the next 12 months.

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.

Lowest
Price Target
641.35 GBX
5% Upside
Average
Price Target
1 593.61 GBX
160% Upside
Highest
Price Target
4 293.45 GBX
600% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

FUTR Price
Future PLC

1M 1M
+0%
6M 6M
-31%
1Y 1Y
-44%
3Y 3Y
-68%
5Y 5Y
-18%
10Y 10Y
+532%
Annual Price Range
613
52w Low
577
52w High
1 159
Price Metrics
Average Annual Return 41.05%
Standard Deviation of Annual Returns 80.38%
Max Drawdown -85%
Shares Statistics
Market Capitalization 729.9m GBX
Shares Outstanding 115 203 000
Percentage of Shares Shorted 277%

FUTR Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Future PLC Logo
Future PLC

Country

United Kingdom

Industry

Media

Market Cap

729.9m GBP

Dividend Yield

0.56%

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

Paddington
1-10 Praed Mews,
+441225442244.0
http://www.futureplc.com/

IPO

1999-06-18

Employees

2 527

Officers

CEO & Director
Mr. Jonathan Steinberg
CFO & Chief Strategy Officer
Ms. Penelope Ladkin-Brand
COO & Chief of Staff
Mr. Eric Harris
Chief Technology Officer
Mr. Kevin Li Ying
Head of Investor Relations
Marion Le Bot
Global Editor In Chief of Gamesradar+
Mr. Daniel Dawkins
Show More
Managing Director of APAC
Mr. Neville Daniels
Managing Director Commercial & Home Interest
Mr. Ben Greenish
U.S. Chief Revenue Officer
Mr. Luke Edson
Senior Vice President of Engineering
Mr. Jason MacLellan
Show Less

See Also

Discover More
What is the Intrinsic Value of one FUTR stock?

The intrinsic value of one FUTR stock under the Base Case scenario is 1 859.42 GBX.

Is FUTR stock undervalued or overvalued?

Compared to the current market price of 613 GBX, Future PLC is Undervalued by 67%.