Harworth Group PLC
LSE:HWG

Watchlist Manager
Harworth Group PLC Logo
Harworth Group PLC
LSE:HWG
Watchlist
Price: 175 GBX 0.29% Market Closed
Market Cap: 569.5m GBX

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:

HWG Intrinsic Value
73.11 GBX
Overvaluation 58%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Harworth Group PLC

Valuation History Unavailable

Historical valuation for HWG cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%
Compare HWG to

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about HWG?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Harworth Group PLC
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Harworth Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Free Cash Flow
Positive Net Income
Exceptional 1-Year Revenue Growth
Positive Gross Profit
52/100
Profitability
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.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
50/100
Solvency
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

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

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.

Lowest
Price Target
212.1 GBX
21% Upside
Average
Price Target
230.18 GBX
32% Upside
Highest
Price Target
264.6 GBX
51% 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
Shareholder Yield

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?

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

Ownership

HWG Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one HWG stock?

The intrinsic value of one HWG stock under the Base Case scenario is 73.11 GBX.

Is HWG stock undervalued or overvalued?

Compared to the current market price of 175 GBX, Harworth Group PLC is Overvalued by 58%.

Back to Top