
Johnson Service Group PLC
LSE:JSG

Intrinsic Value
The intrinsic value of one
JSG
stock under the Base Case scenario is
211.23
GBX.
Compared to the current market price of 153.4 GBX,
Johnson Service Group PLC
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Johnson Service Group PLC
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Johnson Service Group PLC
Balance Sheet Decomposition
Johnson Service Group PLC
Current Assets | 99m |
Cash & Short-Term Investments | 11.5m |
Receivables | 82.4m |
Other Current Assets | 5.1m |
Non-Current Assets | 463.3m |
PP&E | 276.4m |
Intangibles | 182.6m |
Other Non-Current Assets | 4.3m |
Free Cash Flow Analysis
Johnson Service Group PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Johnson Service Group PLC
Revenue
|
513.4m
GBP
|
Cost of Revenue
|
-307.8m
GBP
|
Gross Profit
|
205.6m
GBP
|
Operating Expenses
|
-150.5m
GBP
|
Operating Income
|
55.1m
GBP
|
Other Expenses
|
-19.5m
GBP
|
Net Income
|
35.6m
GBP
|
JSG Profitability Score
Profitability Due Diligence
Johnson Service Group PLC's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Johnson Service Group PLC's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
JSG Solvency Score
Solvency Due Diligence
Johnson Service Group PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Johnson Service Group PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
JSG Price Targets Summary
Johnson Service Group PLC
According to Wall Street analysts, the average 1-year price target for
JSG
is 192.78 GBX
with a low forecast of 156.55 GBX and a high forecast of 225.75 GBX.
Dividends
Current shareholder yield for JSG 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
JSG
stock under the Base Case scenario is
211.23
GBX.
Compared to the current market price of 153.4 GBX,
Johnson Service Group PLC
is
Undervalued by 27%.