First Time Loading...

Marlowe PLC
LSE:MRL

Watchlist Manager
Marlowe PLC Logo
Marlowe PLC
LSE:MRL
Watchlist
Price: 505 GBX 0.2% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Marlowe Plc engages in the provision of fire protection, security systems, and water treatment services. [ Read More ]

The intrinsic value of one MRL stock under the Base Case scenario is 673.23 GBX. Compared to the current market price of 505 GBX, Marlowe PLC is Undervalued by 25%.

Key Points:
MRL Intrinsic Value
Base Case
673.23 GBX
Undervaluation 25%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Marlowe PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling MRL stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Marlowe PLC

Provide an overview of the primary business activities
of Marlowe PLC.

What unique competitive advantages
does Marlowe PLC hold over its rivals?

What risks and challenges
does Marlowe PLC face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Marlowe PLC.

Provide P/S
for Marlowe PLC.

Provide P/E
for Marlowe PLC.

Provide P/OCF
for Marlowe PLC.

Provide P/FCFE
for Marlowe PLC.

Provide P/B
for Marlowe PLC.

Provide EV/S
for Marlowe PLC.

Provide EV/GP
for Marlowe PLC.

Provide EV/EBITDA
for Marlowe PLC.

Provide EV/EBIT
for Marlowe PLC.

Provide EV/OCF
for Marlowe PLC.

Provide EV/FCFF
for Marlowe PLC.

Provide EV/IC
for Marlowe PLC.

Show me price targets
for Marlowe PLC made by professional analysts.

What are the Revenue projections
for Marlowe PLC?

How accurate were the past Revenue estimates
for Marlowe PLC?

What are the Net Income projections
for Marlowe PLC?

How accurate were the past Net Income estimates
for Marlowe PLC?

What are the EPS projections
for Marlowe PLC?

How accurate were the past EPS estimates
for Marlowe PLC?

What are the EBIT projections
for Marlowe PLC?

How accurate were the past EBIT estimates
for Marlowe PLC?

Compare the revenue forecasts
for Marlowe PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Marlowe PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Marlowe PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Marlowe PLC compared to its peers.

Compare the P/E ratios
of Marlowe PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Marlowe PLC with its peers.

Analyze the financial leverage
of Marlowe PLC compared to its main competitors.

Show all profitability ratios
for Marlowe PLC.

Provide ROE
for Marlowe PLC.

Provide ROA
for Marlowe PLC.

Provide ROIC
for Marlowe PLC.

Provide ROCE
for Marlowe PLC.

Provide Gross Margin
for Marlowe PLC.

Provide Operating Margin
for Marlowe PLC.

Provide Net Margin
for Marlowe PLC.

Provide FCF Margin
for Marlowe PLC.

Show all solvency ratios
for Marlowe PLC.

Provide D/E Ratio
for Marlowe PLC.

Provide D/A Ratio
for Marlowe PLC.

Provide Interest Coverage Ratio
for Marlowe PLC.

Provide Altman Z-Score Ratio
for Marlowe PLC.

Provide Quick Ratio
for Marlowe PLC.

Provide Current Ratio
for Marlowe PLC.

Provide Cash Ratio
for Marlowe PLC.

What is the historical Revenue growth
over the last 5 years for Marlowe PLC?

What is the historical Net Income growth
over the last 5 years for Marlowe PLC?

What is the current Free Cash Flow
of Marlowe PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Marlowe PLC.

Financials

Balance Sheet Decomposition
Marlowe PLC

Current Assets 180.5m
Cash & Short-Term Investments 36.3m
Receivables 122m
Other Current Assets 22.2m
Non-Current Assets 712.7m
PP&E 38.8m
Intangibles 667.4m
Other Non-Current Assets 6.5m
Current Liabilities 140.4m
Accounts Payable 129.4m
Other Current Liabilities 11m
Non-Current Liabilities 314.5m
Long-Term Debt 246.3m
Other Non-Current Liabilities 68.2m
Efficiency

Earnings Waterfall
Marlowe PLC

Revenue
494.1m GBP
Cost of Revenue
-289.3m GBP
Gross Profit
204.8m GBP
Operating Expenses
-176.9m GBP
Operating Income
27.9m GBP
Other Expenses
-42m GBP
Net Income
-14.1m GBP

Free Cash Flow Analysis
Marlowe PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

MRL Profitability Score
Profitability Due Diligence

Marlowe PLC's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
Positive Free Cash Flow
Positive Revenue Growth Forecast
48/100
Profitability
Score

Marlowe PLC's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

MRL Solvency Score
Solvency Due Diligence

Marlowe PLC's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
39/100
Solvency
Score

Marlowe PLC's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MRL Price Targets Summary
Marlowe PLC

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

According to Wall Street analysts, the average 1-year price target for MRL is 697.34 GBX with a low forecast of 457.53 GBX and a high forecast of 870.45 GBX.

Lowest
Price Target
457.53 GBX
9% Downside
Average
Price Target
697.34 GBX
38% Upside
Highest
Price Target
870.45 GBX
72% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

MRL Price
Marlowe PLC

1M 1M
-6%
6M 6M
-7%
1Y 1Y
+3%
3Y 3Y
-36%
5Y 5Y
+21%
10Y 10Y
+818%
Annual Price Range
505
52w Low
314
52w High
666
Price Metrics
Average Annual Return 13.66%
Standard Deviation of Annual Returns 49.25%
Max Drawdown -70%
Shares Statistics
Market Capitalization 487.2m GBX
Shares Outstanding 96 811 600
Percentage of Shares Shorted 136%

MRL Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Marlowe PLC Logo
Marlowe PLC

Country

United Kingdom

Industry

Commercial Services & Supplies

Market Cap

487.2m GBP

Dividend Yield

0%

Description

Marlowe Plc engages in the provision of fire protection, security systems, and water treatment services. The firm operates through two segments: Governance, Risk & Compliance (GRC) and Testing, Inspection & Certification (TIC). Its business lines cover areas, such as risk and compliance, health and safety, employment law and human resources (HR) and occupational health within GRC, and fire safety, security and water hygiene compliance testing and inspection services within TIC. The Company’s wholly owned subsidiaries include Marlowe 2016 Limited, William Martin 2018 Limited, William Martin Compliance Solutions Limited, William Martin Firefly Limited, Nestor Business Consultancy Limited and Law at Work (IS) Ltd.

Contact

London
20 Grosvenor Place
+442038138498.0
http://www.marloweplc.com/

IPO

2016-03-31

Employees

3 000

Officers

CEO & Executive Director
Mr. Alexander Peter Dacre
CFO & Director
Mr. Adam Thomas Councell A.C.M.A.
Group Chief Technology Officer
Peter Bell
Head of Investor Relations
Julian Wais
Chief Executive of William Martin and MD of Software Risk & Compliance
Beatriz Shorrock
Chief Executive of Fire & Security Businesses
Mr. Robert Flinn
Show More
Chief Executive of the Water & Air Businesses
Phil Greenwood
Head of H&S-WorkNest
Nick Wilson
HR Director of HealthWork
Ruth Weanie
Head of SHEQ - WCS Group
Rachel Jones
Show Less

See Also

Discover More
What is the Intrinsic Value of one MRL stock?

The intrinsic value of one MRL stock under the Base Case scenario is 673.23 GBX.

Is MRL stock undervalued or overvalued?

Compared to the current market price of 505 GBX, Marlowe PLC is Undervalued by 25%.