MS International PLC
LSE:MSI
Intrinsic Value
MS International Plc designs and manufactures specialist engineering products. [ Read More ]
The intrinsic value of one MSI stock under the Base Case scenario is 711.43 GBX. Compared to the current market price of 910 GBX, MS International PLC is Overvalued by 22%.
Valuation Backtest
MS International PLC
Run backtest to discover the historical profit from buying and selling MSI stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
MS International PLC
| Current Assets | 97.9m |
| Cash & Short-Term Investments | 42.6m |
| Receivables | 31m |
| Other Current Assets | 24.4m |
| Non-Current Assets | 30.5m |
| PP&E | 26.4m |
| Intangibles | 2.4m |
| Other Non-Current Assets | 1.7m |
| Current Liabilities | 58.5m |
| Accounts Payable | 19.3m |
| Other Current Liabilities | 39.2m |
| Non-Current Liabilities | 26.5m |
| Long-Term Debt | 630k |
| Other Non-Current Liabilities | 25.9m |
Earnings Waterfall
MS International PLC
|
Revenue
|
99m
GBP
|
|
Cost of Revenue
|
-69.4m
GBP
|
|
Gross Profit
|
29.6m
GBP
|
|
Operating Expenses
|
-19.6m
GBP
|
|
Operating Income
|
10m
GBP
|
|
Other Expenses
|
-2.8m
GBP
|
|
Net Income
|
7.1m
GBP
|
Free Cash Flow Analysis
MS International PLC
MSI Profitability Score
Profitability Due Diligence
MS International PLC's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
MS International PLC's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
MSI Solvency Score
Solvency Due Diligence
MS International PLC's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Score
MS International PLC's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MSI Price Targets Summary
MS International PLC
Shareholder Return
MSI Price
MS International PLC
| Average Annual Return | 65.85% |
| Standard Deviation of Annual Returns | 113.7% |
| Max Drawdown | -49% |
| Market Capitalization | 149.6m GBX |
| Shares Outstanding | 16 324 700 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
MS International Plc designs and manufactures specialist engineering products. The company is headquartered in Doncaster, South Yorkshire and currently employs 443 full-time employees. The firm's segments include Defence, Forgings, Petrol Station Superstructures and Corporate Branding. The Defence division is engaged in the design, manufacture, and service of defense equipment. The Forgings division is engaged in the manufacture of forgings. The Petrol Station Superstructures division is engaged in the design, manufacture, construction, branding, maintenance, and restyling of petrol station superstructures. The Corporate Branding division is engaged in the design, manufacture, installation, and service of corporate brandings, including media facades, way-finding signage, public illumination, creative lighting solutions, and the complete appearance of petrol station superstructures and forecourts.
Contact
IPO
Employees
Officers
The intrinsic value of one MSI stock under the Base Case scenario is 711.43 GBX.
Compared to the current market price of 910 GBX, MS International PLC is Overvalued by 22%.
You don't have any saved screeners yet
