Hornby PLC
LSE:HRN
Intrinsic Value
Hornby Plc is a holding company engages in the development, design, sourcing, and distribution of interactive products. [ Read More ]
The intrinsic value of one HRN stock under the Base Case scenario is 15.35 GBX. Compared to the current market price of 39.39 GBX, Hornby PLC is Overvalued by 61%.
Valuation Backtest
Hornby PLC
Run backtest to discover the historical profit from buying and selling HRN stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Our AI Assistant is coming soon! Stay tuned and thank you for your interest!
Provide an overview
of Hornby PLC's business.
What risks and challenges
does Hornby PLC face in the near future?
Summarize the latest earnings report
of Hornby PLC.
Provide P/E
for Hornby PLC and its competitors.
Balance Sheet Decomposition
Hornby PLC
Current Assets | 31.8m |
Cash & Short-Term Investments | 1.3m |
Receivables | 9.2m |
Other Current Assets | 21.3m |
Non-Current Assets | 22.4m |
PP&E | 14.1m |
Intangibles | 4.7m |
Other Non-Current Assets | 3.6m |
Current Liabilities | 15.8m |
Accounts Payable | 9.2m |
Other Current Liabilities | 6.6m |
Non-Current Liabilities | 2.4m |
Long-Term Debt | 2.2m |
Other Non-Current Liabilities | 228k |
Earnings Waterfall
Hornby PLC
Revenue
|
56.5m
GBP
|
Cost of Revenue
|
-29.9m
GBP
|
Gross Profit
|
26.6m
GBP
|
Operating Expenses
|
-29.4m
GBP
|
Operating Income
|
-2.8m
GBP
|
Other Expenses
|
-5.5m
GBP
|
Net Income
|
-8.2m
GBP
|
Free Cash Flow Analysis
Hornby PLC
What is Free Cash Flow?
HRN Profitability Score
Profitability Due Diligence
Hornby PLC's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Score
Hornby PLC's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
HRN Solvency Score
Solvency Due Diligence
Hornby PLC's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Score
Hornby PLC's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HRN Price Targets Summary
Hornby PLC
According to Wall Street analysts, the average 1-year price target for HRN is 37.95 GBX .
Shareholder Return
HRN Price
Hornby PLC
Average Annual Return | 2.65% |
Standard Deviation of Annual Returns | 48.9% |
Max Drawdown | -80% |
Market Capitalization | 64.5m GBX |
Shares Outstanding | 169 853 770 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Hornby Plc is a holding company engages in the development, design, sourcing, and distribution of interactive products. The company is headquartered in Margate, Kent and currently employs 193 full-time employees. The firm operates through six subsidiaries, Hornby Hobbies Limited in the United Kingdom with a branch in Hong Kong, Hornby America Inc. in the United State; Hornby Espana S.A. in Spain; Hornby Italia s.r.l. in Italy; Hornby France S.A.S. in France; and Hornby Deutschland GmbH in Germany. The firm is principally engaged in the development, design, sourcing and distribution of hobby and interactive products. The Company’s principal business is the development, production and supply of toy and hobby products for a global market, through a series of heritage brands. The firm distributes its products through a network of hobby specialists, multiple retailers and its own Website in the United Kingdom and overseas. The firm has continued to develop opportunities in existing ranges to incorporate technology, such as wireless vehicle control from a smart phone in both Hornby and Scalextric.
Contact
IPO
Employees
Officers
The intrinsic value of one HRN stock under the Base Case scenario is 15.35 GBX.
Compared to the current market price of 39.39 GBX, Hornby PLC is Overvalued by 61%.