
Marlowe PLC
LSE:MRL

Intrinsic Value
The intrinsic value of one
MRL
stock under the Base Case scenario is
400.07
GBX.
Compared to the current market price of 353 GBX,
Marlowe PLC
is
Undervalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Marlowe PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Marlowe PLC
Balance Sheet Decomposition
Marlowe PLC
Current Assets | 123.8m |
Cash & Short-Term Investments | 30.8m |
Receivables | 76.1m |
Other Current Assets | 16.9m |
Non-Current Assets | 183.1m |
PP&E | 27.9m |
Intangibles | 150.8m |
Other Non-Current Assets | 4.4m |
Free Cash Flow Analysis
Marlowe PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Marlowe PLC
Revenue
|
303.3m
GBP
|
Cost of Revenue
|
-199.4m
GBP
|
Gross Profit
|
103.9m
GBP
|
Operating Expenses
|
-98.6m
GBP
|
Operating Income
|
5.3m
GBP
|
Other Expenses
|
156.2m
GBP
|
Net Income
|
161.5m
GBP
|
MRL Profitability Score
Profitability Due Diligence
Marlowe PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Marlowe PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
MRL Solvency Score
Solvency Due Diligence
Marlowe PLC's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Score
Marlowe PLC's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MRL Price Targets Summary
Marlowe PLC
According to Wall Street analysts, the average 1-year price target for
MRL
is 400.18 GBX
with a low forecast of 327.24 GBX and a high forecast of 472.5 GBX.
Dividends
Current shareholder yield for MRL 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
MRL
stock under the Base Case scenario is
400.07
GBX.
Compared to the current market price of 353 GBX,
Marlowe PLC
is
Undervalued by 12%.