Macfarlane Group PLC
LSE:MACF
Intrinsic Value
The intrinsic value of one
MACF
stock under the Base Case scenario is
153.8
GBX.
Compared to the current market price of 66 GBX,
Macfarlane Group PLC
is
Undervalued by 57%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.
Let our AI break down the key assumptions behind the intrinsic value calculation for Macfarlane Group PLC.
Fundamental Analysis
Revenue & Expenses Breakdown
Macfarlane Group PLC
Balance Sheet Decomposition
Macfarlane Group PLC
| Current Assets | 96.6m |
| Cash & Short-Term Investments | 13.5m |
| Receivables | 61.1m |
| Other Current Assets | 22m |
| Non-Current Assets | 181m |
| PP&E | 62.8m |
| Intangibles | 108.6m |
| Other Non-Current Assets | 9.6m |
Free Cash Flow Analysis
Macfarlane Group PLC
| GBP | |
| Free Cash Flow | GBP |
Earnings Waterfall
Macfarlane Group PLC
|
Revenue
|
287.4m
GBP
|
|
Cost of Revenue
|
-178.1m
GBP
|
|
Gross Profit
|
109.3m
GBP
|
|
Operating Expenses
|
-89.3m
GBP
|
|
Operating Income
|
20m
GBP
|
|
Other Expenses
|
-8m
GBP
|
|
Net Income
|
12m
GBP
|
MACF Profitability Score
Profitability Due Diligence
Macfarlane Group PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Macfarlane Group PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
MACF Solvency Score
Solvency Due Diligence
Macfarlane Group PLC's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Score
Macfarlane Group PLC's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MACF Price Targets Summary
Macfarlane Group PLC
According to Wall Street analysts, the average 1-year price target for
MACF
is 99.45 GBX
with a low forecast of 90.9 GBX and a high forecast of 110.25 GBX.
Dividends
Current shareholder yield for
MACF 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
MACF
stock under the Base Case scenario is
153.8
GBX.
Compared to the current market price of 66 GBX,
Macfarlane Group PLC
is
Undervalued by 57%.