Helios Towers PLC
LSE:HTWS
Intrinsic Value
The intrinsic value of one
HTWS
stock under the Base Case scenario is
310.54
GBX.
Compared to the current market price of 149.6 GBX,
Helios Towers PLC
is
Undervalued by 52%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.
Let our AI break down the key assumptions behind the intrinsic value calculation for Helios Towers PLC.
Fundamental Analysis
Revenue & Expenses Breakdown
Helios Towers PLC
Balance Sheet Decomposition
Helios Towers PLC
| Current Assets | 537.9m |
| Cash & Short-Term Investments | 184.5m |
| Receivables | 315.4m |
| Other Current Assets | 38m |
| Non-Current Assets | 1.9B |
| PP&E | 1.3B |
| Intangibles | 539.1m |
| Other Non-Current Assets | 42.5m |
Free Cash Flow Analysis
Helios Towers PLC
| USD | |
| Free Cash Flow | USD |
Earnings Waterfall
Helios Towers PLC
|
Revenue
|
820.4m
USD
|
|
Cost of Revenue
|
-430.9m
USD
|
|
Gross Profit
|
389.5m
USD
|
|
Operating Expenses
|
-138.6m
USD
|
|
Operating Income
|
250.9m
USD
|
|
Other Expenses
|
-166.2m
USD
|
|
Net Income
|
84.7m
USD
|
HTWS Profitability Score
Profitability Due Diligence
Helios Towers PLC's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Score
Helios Towers PLC's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
HTWS Solvency Score
Solvency Due Diligence
Helios Towers PLC's solvency score is 22/100. The higher the solvency score, the more solvent the company is.
Score
Helios Towers PLC's solvency score is 22/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HTWS Price Targets Summary
Helios Towers PLC
According to Wall Street analysts, the average 1-year price target for
HTWS
is 194.82 GBX
with a low forecast of 160.59 GBX and a high forecast of 257.25 GBX.
Dividends
Current shareholder yield for
HTWS 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?
The intrinsic value of one
HTWS
stock under the Base Case scenario is
310.54
GBX.
Compared to the current market price of 149.6 GBX,
Helios Towers PLC
is
Undervalued by 52%.