Hill & Smith Holdings PLC
LSE:HILS

Watchlist Manager
Hill & Smith Holdings PLC Logo
Hill & Smith Holdings PLC
LSE:HILS
Watchlist
Price: 2 070 GBX -0.24% Market Closed
Market Cap: 1.7B GBX

Intrinsic Value

The intrinsic value of one HILS stock under the Base Case scenario is 2 180.57 GBX. Compared to the current market price of 2 070 GBX, Hill & Smith Holdings PLC is Undervalued by 5%.

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

HILS Intrinsic Value
2 180.57 GBX
Undervaluation 5%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Hill & Smith Holdings PLC

What is Valuation History?
Compare HILS to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about HILS?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Hill & Smith Holdings PLC
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Hill & Smith Holdings PLC

Current Assets 336.3m
Cash & Short-Term Investments 71.4m
Receivables 168.1m
Other Current Assets 96.8m
Non-Current Assets 435.7m
PP&E 215.9m
Intangibles 217.5m
Other Non-Current Assets 2.3m
Efficiency

Free Cash Flow Analysis
Hill & Smith Holdings PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Hill & Smith Holdings PLC

Revenue
864m GBP
Cost of Revenue
-514.8m GBP
Gross Profit
349.2m GBP
Operating Expenses
-211.7m GBP
Operating Income
137.5m GBP
Other Expenses
-56.6m GBP
Net Income
80.9m GBP
Fundamental Scores

HILS Profitability Score
Profitability Due Diligence

Hill & Smith Holdings PLC's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Positive 3Y Average ROIC
Positive ROIC
Positive 3Y Average ROE
57/100
Profitability
Score

Hill & Smith Holdings PLC's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

HILS Solvency Score
Solvency Due Diligence

Hill & Smith Holdings PLC's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
High Interest Coverage
75/100
Solvency
Score

Hill & Smith Holdings PLC's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

HILS Price Targets Summary
Hill & Smith Holdings PLC

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

According to Wall Street analysts, the average 1-year price target for HILS is 2 491.35 GBX with a low forecast of 1 818 GBX and a high forecast of 2 940 GBX.

Lowest
Price Target
1 818 GBX
12% Downside
Average
Price Target
2 491.35 GBX
20% Upside
Highest
Price Target
2 940 GBX
42% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Sep 20, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for HILS 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
Lowest
Average
Highest
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 HILS stock?

The intrinsic value of one HILS stock under the Base Case scenario is 2 180.57 GBX.

Is HILS stock undervalued or overvalued?

Compared to the current market price of 2 070 GBX, Hill & Smith Holdings PLC is Undervalued by 5%.

Back to Top