
Marshalls PLC
LSE:MSLH

Intrinsic Value
The intrinsic value of one
MSLH
stock under the Base Case scenario is
351.74
GBX.
Compared to the current market price of 281.5 GBX,
Marshalls PLC
is
Undervalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Marshalls PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Marshalls PLC
Balance Sheet Decomposition
Marshalls PLC
Current Assets | 347m |
Cash & Short-Term Investments | 65.4m |
Receivables | 132.3m |
Other Current Assets | 149.3m |
Non-Current Assets | 882.2m |
PP&E | 298.6m |
Intangibles | 556.6m |
Other Non-Current Assets | 27m |
Free Cash Flow Analysis
Marshalls PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Marshalls PLC
Revenue
|
619.2m
GBP
|
Cost of Revenue
|
-223.1m
GBP
|
Gross Profit
|
396.1m
GBP
|
Operating Expenses
|
-344.1m
GBP
|
Operating Income
|
52m
GBP
|
Other Expenses
|
-21m
GBP
|
Net Income
|
31m
GBP
|
MSLH Profitability Score
Profitability Due Diligence
Marshalls PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Marshalls PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
MSLH Solvency Score
Solvency Due Diligence
Marshalls PLC's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Score
Marshalls PLC's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MSLH Price Targets Summary
Marshalls PLC
According to Wall Street analysts, the average 1-year price target for
MSLH
is 354.67 GBX
with a low forecast of 252.5 GBX and a high forecast of 441 GBX.
Dividends
Current shareholder yield for MSLH 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
MSLH
stock under the Base Case scenario is
351.74
GBX.
Compared to the current market price of 281.5 GBX,
Marshalls PLC
is
Undervalued by 20%.