Helios Towers PLC
LSE:HTWS

Watchlist Manager
Helios Towers PLC Logo
Helios Towers PLC
LSE:HTWS
Watchlist
Price: 149.6 GBX -0.8%
Market Cap: 1.6B GBX

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:

HTWS Intrinsic Value
310.54 GBX
Undervaluation 52%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Helios Towers PLC

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

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 HTWS valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Helios Towers PLC.

Explain Valuation
Compare HTWS to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about HTWS?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Helios Towers PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Exceptional Operating Margin
Healthy Gross Margin
Operating Margin is Increasing
Sustainable 3Y Average Operating Margin
42/100
Profitability
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.

Short-Term Solvency
Long-Term Solvency
Positive Net Debt
Low Altman Z-Score
22/100
Solvency
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

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

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.

Lowest
Price Target
160.59 GBX
7% Upside
Average
Price Target
194.82 GBX
30% Upside
Highest
Price Target
257.25 GBX
72% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Helios Towers PLC
does not pay dividends
Shareholder Yield

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?

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 HTWS stock?

The intrinsic value of one HTWS stock under the Base Case scenario is 310.54 GBX.

Is HTWS stock undervalued or overvalued?

Compared to the current market price of 149.6 GBX, Helios Towers PLC is Undervalued by 52%.

Back to Top