
Next 15 Group PLC
LSE:NFG

Intrinsic Value
The intrinsic value of one
NFG
stock under the Base Case scenario is
786.43
GBX.
Compared to the current market price of 295.5 GBX,
Next 15 Group PLC
is
Undervalued by 62%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Next 15 Group PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Next 15 Group PLC
Balance Sheet Decomposition
Next 15 Group PLC
Current Assets | 256.6m |
Cash & Short-Term Investments | 89.4m |
Receivables | 167.1m |
Non-Current Assets | 348.4m |
Long-Term Investments | 861k |
PP&E | 23.7m |
Intangibles | 270.5m |
Other Non-Current Assets | 53.3m |
Free Cash Flow Analysis
Next 15 Group PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Next 15 Group PLC
Revenue
|
729.8m
GBP
|
Cost of Revenue
|
-160.1m
GBP
|
Gross Profit
|
569.7m
GBP
|
Operating Expenses
|
-512.5m
GBP
|
Operating Income
|
57.2m
GBP
|
Other Expenses
|
-17.8m
GBP
|
Net Income
|
39.5m
GBP
|
NFG Profitability Score
Profitability Due Diligence
Next 15 Group PLC's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Next 15 Group PLC's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
NFG Solvency Score
Solvency Due Diligence
Next 15 Group PLC's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Score
Next 15 Group PLC's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NFG Price Targets Summary
Next 15 Group PLC
According to Wall Street analysts, the average 1-year price target for
NFG
is 551 GBX
with a low forecast of 385.82 GBX and a high forecast of 693 GBX.
Dividends
Current shareholder yield for NFG 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
NFG
stock under the Base Case scenario is
786.43
GBX.
Compared to the current market price of 295.5 GBX,
Next 15 Group PLC
is
Undervalued by 62%.