
Nichols PLC
LSE:NICL

Intrinsic Value
The intrinsic value of one
NICL
stock under the Base Case scenario is
1 238.48
GBX.
Compared to the current market price of 1 405 GBX,
Nichols PLC
is
Overvalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Nichols PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Nichols PLC
Balance Sheet Decomposition
Nichols PLC
Current Assets | 108.8m |
Cash & Short-Term Investments | 55.2m |
Receivables | 42.4m |
Other Current Assets | 11.3m |
Non-Current Assets | 12.6m |
PP&E | 8.7m |
Intangibles | 175k |
Other Non-Current Assets | 3.7m |
Free Cash Flow Analysis
Nichols PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Nichols PLC
Revenue
|
172.8m
GBP
|
Cost of Revenue
|
-93.9m
GBP
|
Gross Profit
|
79m
GBP
|
Operating Expenses
|
-50.1m
GBP
|
Operating Income
|
28.9m
GBP
|
Other Expenses
|
-11m
GBP
|
Net Income
|
17.8m
GBP
|
NICL Profitability Score
Profitability Due Diligence
Nichols PLC's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
Nichols PLC's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
NICL Solvency Score
Solvency Due Diligence
Nichols PLC's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Score
Nichols PLC's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NICL Price Targets Summary
Nichols PLC
According to Wall Street analysts, the average 1-year price target for
NICL
is 1 480.02 GBX
with a low forecast of 1 262.5 GBX and a high forecast of 1 848 GBX.
Dividends
Current shareholder yield for NICL 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
NICL
stock under the Base Case scenario is
1 238.48
GBX.
Compared to the current market price of 1 405 GBX,
Nichols PLC
is
Overvalued by 12%.