LBG Media PLC
LSE:LBG

Watchlist Manager
LBG Media PLC Logo
LBG Media PLC
LSE:LBG
Watchlist
Price: 86.9 GBX 1.76% Market Closed
Market Cap: 181.7m GBX

Intrinsic Value

The intrinsic value of one LBG stock under the Base Case scenario is 120.75 GBX. Compared to the current market price of 86.9 GBX, LBG Media PLC is Undervalued by 28%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

LBG Intrinsic Value
120.75 GBX
Undervaluation 28%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
LBG Media PLC

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

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 LBG valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for LBG Media PLC.

Explain Valuation
Compare LBG to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about LBG?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
LBG Media PLC

Current Assets 57.2m
Cash & Short-Term Investments 32.9m
Receivables 24.3m
Other Current Assets 21k
Non-Current Assets 43.4m
Long-Term Investments 2m
PP&E 4m
Intangibles 37.1m
Other Non-Current Assets 275k
Current Liabilities 20.6m
Accounts Payable 9.8m
Other Current Liabilities 10.8m
Non-Current Liabilities 2.2m
Long-Term Debt 1.3m
Other Non-Current Liabilities 917k
Efficiency

Free Cash Flow Analysis
LBG Media PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
LBG Media PLC

Revenue
108.9m GBP
Cost of Revenue
-69.6m GBP
Gross Profit
39.3m GBP
Operating Expenses
-18.4m GBP
Operating Income
20.9m GBP
Other Expenses
-5.7m GBP
Net Income
15.2m GBP
Fundamental Scores

LBG Profitability Score
Profitability Due Diligence

LBG Media PLC's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

62/100
Profitability
Score

LBG Media PLC's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

LBG Solvency Score
Solvency Due Diligence

LBG Media PLC's solvency score is 97/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Negative Net Debt
97/100
Solvency
Score

LBG Media PLC's solvency score is 97/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

LBG Price Targets Summary
LBG Media PLC

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

According to Wall Street analysts, the average 1-year price target for LBG is 157.08 GBX with a low forecast of 143.42 GBX and a high forecast of 178.5 GBX.

Lowest
Price Target
143.42 GBX
65% Upside
Average
Price Target
157.08 GBX
81% Upside
Highest
Price Target
178.5 GBX
105% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

LBG Media PLC
does not pay dividends
Shareholder Yield

Current shareholder yield for LBG 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 LBG stock?

The intrinsic value of one LBG stock under the Base Case scenario is 120.75 GBX.

Is LBG stock undervalued or overvalued?

Compared to the current market price of 86.9 GBX, LBG Media PLC is Undervalued by 28%.

Back to Top