
Marston's PLC
LSE:MARS

Intrinsic Value
The intrinsic value of one
MARS
stock under the Base Case scenario is
173.07
GBX.
Compared to the current market price of 40.15 GBX,
Marston's PLC
is
Undervalued by 77%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Marston's PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Marston's PLC
Balance Sheet Decomposition
Marston's PLC
Current Assets | 69.4m |
Cash & Short-Term Investments | 26.8m |
Receivables | 23.7m |
Other Current Assets | 18.9m |
Non-Current Assets | 2.1B |
PP&E | 2.1B |
Intangibles | 27.6m |
Other Non-Current Assets | 36.5m |
Free Cash Flow Analysis
Marston's PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Marston's PLC
Revenue
|
897.9m
GBP
|
Operating Expenses
|
-723.5m
GBP
|
Operating Income
|
174.4m
GBP
|
Other Expenses
|
-142m
GBP
|
Net Income
|
32.4m
GBP
|
MARS Profitability Score
Profitability Due Diligence
Marston's PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Marston's PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
MARS Solvency Score
Solvency Due Diligence
Marston's PLC's solvency score is 19/100. The higher the solvency score, the more solvent the company is.

Score
Marston's PLC's solvency score is 19/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MARS Price Targets Summary
Marston's PLC
According to Wall Street analysts, the average 1-year price target for
MARS
is 62.02 GBX
with a low forecast of 44.44 GBX and a high forecast of 84 GBX.
Dividends
Current shareholder yield for MARS 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
MARS
stock under the Base Case scenario is
173.07
GBX.
Compared to the current market price of 40.15 GBX,
Marston's PLC
is
Undervalued by 77%.