
Harworth Group PLC
LSE:HWG

Intrinsic Value
The intrinsic value of one
HWG
stock under the Base Case scenario is
73.11
GBX.
Compared to the current market price of 175 GBX,
Harworth Group PLC
is
Overvalued by 58%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Harworth Group PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Harworth Group PLC
Balance Sheet Decomposition
Harworth Group PLC
Current Assets | 404.9m |
Cash & Short-Term Investments | 117.4m |
Receivables | 72.6m |
Other Current Assets | 214.9m |
Non-Current Assets | 647.7m |
Long-Term Investments | 619m |
PP&E | 3m |
Other Non-Current Assets | 25.6m |
Free Cash Flow Analysis
Harworth Group PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Harworth Group PLC
Revenue
|
181.6m
GBP
|
Cost of Revenue
|
-150.5m
GBP
|
Gross Profit
|
31.1m
GBP
|
Operating Expenses
|
-34.9m
GBP
|
Operating Income
|
-3.8m
GBP
|
Other Expenses
|
61.1m
GBP
|
Net Income
|
57.2m
GBP
|
HWG Profitability Score
Profitability Due Diligence
Harworth Group PLC's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Harworth Group PLC's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
HWG Solvency Score
Solvency Due Diligence
Harworth Group PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Harworth Group PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HWG Price Targets Summary
Harworth Group PLC
According to Wall Street analysts, the average 1-year price target for
HWG
is 230.18 GBX
with a low forecast of 212.1 GBX and a high forecast of 264.6 GBX.
Dividends
Current shareholder yield for HWG 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
HWG
stock under the Base Case scenario is
73.11
GBX.
Compared to the current market price of 175 GBX,
Harworth Group PLC
is
Overvalued by 58%.