N

Ninety One PLC
LSE:N91

Watchlist Manager
Ninety One PLC
LSE:N91
Watchlist
Price: 206.4 GBX -0.29% Market Closed
Market Cap: 3.8B GBX

Intrinsic Value

The intrinsic value of one N91 stock under the Base Case scenario is 125.06 GBX. Compared to the current market price of 206.4 GBX, Ninety One PLC is Overvalued by 39%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

N91 Intrinsic Value
125.06 GBX
Overvaluation 39%
Intrinsic Value
Price
N
Worst Case
Base Case
Best Case

Valuation History
Ninety One PLC

What is Valuation History?
Ask AI Assistant
What other research platforms think about N91?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is N91 valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Ninety One PLC.

Explain Valuation
Compare N91 to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about N91?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Ninety One PLC

Current Assets 13.4B
Receivables 245m
Other Current Assets 13.2B
Non-Current Assets 197m
Long-Term Investments 62m
PP&E 80m
Intangibles 23m
Other Non-Current Assets 32m
Current Liabilities 13.1B
Other Current Liabilities 13.1B
Non-Current Liabilities 177m
Long-Term Debt 72m
Other Non-Current Liabilities 105m
Efficiency

Free Cash Flow Analysis
Ninety One PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Ninety One PLC

Revenue
713.9m GBP
Cost of Revenue
-104.9m GBP
Gross Profit
609m GBP
Operating Expenses
-422.1m GBP
Operating Income
186.9m GBP
Other Expenses
-28.9m GBP
Net Income
158m GBP
Fundamental Scores

N91 Profitability Score
Profitability Due Diligence

Ninety One PLC's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional 3Y Average ROE
Exceptional ROE
Exceptional Gross Margin
66/100
Profitability
Score

Ninety One PLC's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

N91 Solvency Score
Solvency Due Diligence

Ninety One PLC's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Short-Term Solvency
59/100
Solvency
Score

Ninety One PLC's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

N91 Price Targets Summary
Ninety One PLC

Wall Street analysts forecast N91 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for N91 is 219.71 GBX with a low forecast of 181.8 GBX and a high forecast of 262.5 GBX.

Lowest
Price Target
181.8 GBX
12% Downside
Average
Price Target
219.71 GBX
6% Upside
Highest
Price Target
262.5 GBX
27% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for N91 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one N91 stock?

The intrinsic value of one N91 stock under the Base Case scenario is 125.06 GBX.

Is N91 stock undervalued or overvalued?

Compared to the current market price of 206.4 GBX, Ninety One PLC is Overvalued by 39%.

Back to Top