NCC Group PLC
LSE:NCC

Watchlist Manager
NCC Group PLC Logo
NCC Group PLC
LSE:NCC
Watchlist
Price: 139.8 GBX Market Closed
Market Cap: 440.3m GBX

Intrinsic Value

The intrinsic value of one NCC stock under the Base Case scenario is 131.52 GBX. Compared to the current market price of 139.8 GBX, NCC Group PLC is Overvalued by 6%.

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

NCC Intrinsic Value
131.52 GBX
Overvaluation 6%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
NCC Group PLC

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

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 NCC valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for NCC Group PLC.

Explain Valuation
Compare NCC to

Fundamental Analysis

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

Balance Sheet Decomposition
NCC Group PLC

Current Assets 268.1m
Cash & Short-Term Investments 12.5m
Receivables 56.7m
Other Current Assets 198.9m
Non-Current Assets 75.2m
PP&E 24.3m
Intangibles 49.9m
Other Non-Current Assets 1m
Current Liabilities 113.8m
Accounts Payable 43.1m
Other Current Liabilities 70.7m
Non-Current Liabilities 23m
Long-Term Debt 18.7m
Other Non-Current Liabilities 4.3m
Efficiency

Free Cash Flow Analysis
NCC Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
NCC Group PLC

Revenue
238.9m GBP
Cost of Revenue
-150.5m GBP
Gross Profit
88.4m GBP
Operating Expenses
-96.4m GBP
Operating Income
-8m GBP
Other Expenses
25.1m GBP
Net Income
17.1m GBP
Fundamental Scores

NCC Profitability Score
Profitability Due Diligence

NCC Group PLC's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Net Margin
Declining ROE
41/100
Profitability
Score

NCC Group PLC's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

NCC Solvency Score
Solvency Due Diligence

NCC Group PLC's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
53/100
Solvency
Score

NCC Group PLC's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NCC Price Targets Summary
NCC Group PLC

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

According to Wall Street analysts, the average 1-year price target for NCC is 172.99 GBX with a low forecast of 133.32 GBX and a high forecast of 199.5 GBX.

Lowest
Price Target
133.32 GBX
5% Downside
Average
Price Target
172.99 GBX
24% Upside
Highest
Price Target
199.5 GBX
43% 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
Previous Payment
-
Today
Next Payment
-
Today
Jan 18, 2026
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for NCC 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 NCC stock?

The intrinsic value of one NCC stock under the Base Case scenario is 131.52 GBX.

Is NCC stock undervalued or overvalued?

Compared to the current market price of 139.8 GBX, NCC Group PLC is Overvalued by 6%.

Back to Top