
Indivior PLC
LSE:INDV

Intrinsic Value
The intrinsic value of one
INDV
stock under the Base Case scenario is
1 958.09
GBX.
Compared to the current market price of 872.5 GBX,
Indivior PLC
is
Undervalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Indivior PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Indivior PLC
Balance Sheet Decomposition
Indivior PLC
Current Assets | 883m |
Cash & Short-Term Investments | 373m |
Receivables | 272m |
Other Current Assets | 238m |
Non-Current Assets | 492m |
Long-Term Investments | 27m |
PP&E | 141m |
Intangibles | 7m |
Other Non-Current Assets | 317m |
Free Cash Flow Analysis
Indivior PLC
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Indivior PLC
Revenue
|
2.1B
USD
|
Cost of Revenue
|
-330m
USD
|
Gross Profit
|
1.7B
USD
|
Operating Expenses
|
-1.2B
USD
|
Operating Income
|
533m
USD
|
Other Expenses
|
-587m
USD
|
Net Income
|
-54m
USD
|
INDV Profitability Score
Profitability Due Diligence
Indivior PLC's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Score
Indivior PLC's profitability score is 70/100. The higher the profitability score, the more profitable the company is.
INDV Solvency Score
Solvency Due Diligence
Indivior PLC's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Score
Indivior PLC's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
INDV Price Targets Summary
Indivior PLC
According to Wall Street analysts, the average 1-year price target for
INDV
is 1 153.88 GBX
with a low forecast of 984.75 GBX and a high forecast of 1 312.5 GBX.
Dividends
Current shareholder yield for INDV 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
INDV
stock under the Base Case scenario is
1 958.09
GBX.
Compared to the current market price of 872.5 GBX,
Indivior PLC
is
Undervalued by 55%.