Macfarlane Group PLC
LSE:MACF

Watchlist Manager
Macfarlane Group PLC Logo
Macfarlane Group PLC
LSE:MACF
Watchlist
Price: 66 GBX -0.3%
Market Cap: 104.4m GBX

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:

MACF Intrinsic Value
153.8 GBX
Undervaluation 57%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Macfarlane Group PLC

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

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 MACF valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Macfarlane Group PLC.

Explain Valuation
Compare MACF to

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about MACF?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Macfarlane Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Healthy Gross Margin
Positive 3Y Average ROE
Sustainable 3Y Average Gross Margin
Gross Margin is Increasing
50/100
Profitability
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.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
43/100
Solvency
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

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

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.

Lowest
Price Target
90.9 GBX
38% Upside
Average
Price Target
99.45 GBX
51% Upside
Highest
Price Target
110.25 GBX
67% 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 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?

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

MACF Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one MACF stock?

The intrinsic value of one MACF stock under the Base Case scenario is 153.8 GBX.

Is MACF stock undervalued or overvalued?

Compared to the current market price of 66 GBX, Macfarlane Group PLC is Undervalued by 57%.

Back to Top