Molten Ventures PLC
LSE:GROW

Watchlist Manager
Molten Ventures PLC Logo
Molten Ventures PLC
LSE:GROW
Watchlist
Price: 521 GBX 0.97% Market Closed
Market Cap: 919.2m GBX

Intrinsic Value

The intrinsic value of one GROW stock under the Base Case scenario is 77.07 GBX. Compared to the current market price of 521 GBX, Molten Ventures PLC is Overvalued by 85%.

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

GROW Intrinsic Value
77.07 GBX
Overvaluation 85%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Molten Ventures PLC

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

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 GROW valued this way?

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

Explain Valuation
Compare GROW to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about GROW?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Molten Ventures PLC

Current Assets 78.4m
Cash & Short-Term Investments 77m
Receivables 1.4m
Non-Current Assets 1.4B
PP&E 1.7m
Intangibles 10.3m
Other Non-Current Assets 1.3B
Current Liabilities 7.6m
Accounts Payable 7.3m
Other Current Liabilities 300k
Non-Current Liabilities 133.6m
Long-Term Debt 120.9m
Other Non-Current Liabilities 12.7m
Efficiency

Free Cash Flow Analysis
Molten Ventures PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Molten Ventures PLC

Revenue
137.1m GBP
Operating Expenses
-27.9m GBP
Operating Income
109.2m GBP
Other Expenses
2m GBP
Net Income
111.2m GBP
Fundamental Scores

GROW Profitability Score
Profitability Due Diligence

Molten Ventures PLC's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Exceptional Net Margin
ROIC is Increasing
Strong 3Y Average Net Margin
48/100
Profitability
Score

Molten Ventures PLC's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

GROW Solvency Score
Solvency Due Diligence

Molten Ventures PLC's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
High Altman Z-Score
Low D/E
73/100
Solvency
Score

Molten Ventures PLC's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GROW Price Targets Summary
Molten Ventures PLC

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

According to Wall Street analysts, the average 1-year price target for GROW is 639.74 GBX with a low forecast of 580.75 GBX and a high forecast of 760.2 GBX.

Lowest
Price Target
580.75 GBX
11% Upside
Average
Price Target
639.74 GBX
23% Upside
Highest
Price Target
760.2 GBX
46% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Molten Ventures PLC
does not pay dividends
Shareholder Yield

Current shareholder yield for GROW 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 GROW stock?

The intrinsic value of one GROW stock under the Base Case scenario is 77.07 GBX.

Is GROW stock undervalued or overvalued?

Compared to the current market price of 521 GBX, Molten Ventures PLC is Overvalued by 85%.

Back to Top