NWF Group PLC
LSE:NWF

Watchlist Manager
NWF Group PLC Logo
NWF Group PLC
LSE:NWF
Watchlist
Price: 129.5 GBX 1.57% Market Closed
Market Cap: 64.2m GBX

Intrinsic Value

The intrinsic value of one NWF stock under the Base Case scenario is 685.67 GBX. Compared to the current market price of 129.5 GBX, NWF Group PLC is Undervalued by 81%.

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

NWF Intrinsic Value
685.67 GBX
Undervaluation 81%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
NWF Group PLC

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

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 NWF valued this way?

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

Explain Valuation
Compare NWF to

Fundamental Analysis

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

Balance Sheet Decomposition
NWF Group PLC

Current Assets 108.9m
Cash & Short-Term Investments 10.9m
Receivables 86.5m
Other Current Assets 11.5m
Non-Current Assets 151.3m
PP&E 106.3m
Intangibles 45m
Current Liabilities 111.3m
Accounts Payable 91.3m
Short-Term Debt 4.6m
Other Current Liabilities 15.4m
Non-Current Liabilities 61.7m
Long-Term Debt 47.9m
Other Non-Current Liabilities 13.8m
Efficiency

Free Cash Flow Analysis
NWF Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
NWF Group PLC

Revenue
903.1m GBP
Cost of Revenue
-852.8m GBP
Gross Profit
50.3m GBP
Operating Expenses
-34.8m GBP
Operating Income
15.5m GBP
Other Expenses
-9.3m GBP
Net Income
6.2m GBP
Fundamental Scores

NWF Profitability Score
Profitability Due Diligence

NWF Group PLC's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Positive 3Y Average ROIC
Declining Net Margin
Declining Operating Margin
44/100
Profitability
Score

NWF Group PLC's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

NWF Solvency Score
Solvency Due Diligence

NWF Group PLC's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
56/100
Solvency
Score

NWF Group PLC's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NWF Price Targets Summary
NWF Group PLC

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

According to Wall Street analysts, the average 1-year price target for NWF is 242.42 GBX with a low forecast of 202 GBX and a high forecast of 297.15 GBX.

Lowest
Price Target
202 GBX
56% Upside
Average
Price Target
242.42 GBX
87% Upside
Highest
Price Target
297.15 GBX
129% 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 NWF 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 NWF stock?

The intrinsic value of one NWF stock under the Base Case scenario is 685.67 GBX.

Is NWF stock undervalued or overvalued?

Compared to the current market price of 129.5 GBX, NWF Group PLC is Undervalued by 81%.

Back to Top