ROO Intrinsic Valuation and Fundamental Analysis - Deliveroo PLC - Alpha Spread

Deliveroo PLC
LSE:ROO

Watchlist Manager
Deliveroo PLC Logo
Deliveroo PLC
LSE:ROO
Watchlist
Price: 156.9 GBX -1.75% Market Closed
Market Cap: 2.8B GBX
Have any thoughts about
Deliveroo PLC?
Write Note

Intrinsic Value

The intrinsic value of one ROO stock under the Base Case scenario is 112.19 GBX. Compared to the current market price of 156.9 GBX, Deliveroo PLC is Overvalued by 28%.

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

ROO Intrinsic Value
112.19 GBX
Overvaluation 28%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Deliveroo PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling ROO based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about ROO?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Deliveroo PLC

Provide an overview of the primary business activities
of Deliveroo PLC.

What unique competitive advantages
does Deliveroo PLC hold over its rivals?

What risks and challenges
does Deliveroo PLC face in the near future?

Summarize the latest earnings call
of Deliveroo PLC.

What significant events have occurred
in Deliveroo PLC over the past months?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Deliveroo PLC.

Provide P/S
for Deliveroo PLC.

Provide P/E
for Deliveroo PLC.

Provide P/OCF
for Deliveroo PLC.

Provide P/FCFE
for Deliveroo PLC.

Provide P/B
for Deliveroo PLC.

Provide EV/S
for Deliveroo PLC.

Provide EV/GP
for Deliveroo PLC.

Provide EV/EBITDA
for Deliveroo PLC.

Provide EV/EBIT
for Deliveroo PLC.

Provide EV/OCF
for Deliveroo PLC.

Provide EV/FCFF
for Deliveroo PLC.

Provide EV/IC
for Deliveroo PLC.

Show me price targets
for Deliveroo PLC made by professional analysts.

What are the Revenue projections
for Deliveroo PLC?

How accurate were the past Revenue estimates
for Deliveroo PLC?

What are the Net Income projections
for Deliveroo PLC?

How accurate were the past Net Income estimates
for Deliveroo PLC?

What are the EPS projections
for Deliveroo PLC?

How accurate were the past EPS estimates
for Deliveroo PLC?

What are the EBIT projections
for Deliveroo PLC?

How accurate were the past EBIT estimates
for Deliveroo PLC?

Compare the revenue forecasts
for Deliveroo PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Deliveroo PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Deliveroo PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Deliveroo PLC compared to its peers.

Compare the P/E ratios
of Deliveroo PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Deliveroo PLC with its peers.

Analyze the financial leverage
of Deliveroo PLC compared to its main competitors.

Show all profitability ratios
for Deliveroo PLC.

Provide ROE
for Deliveroo PLC.

Provide ROA
for Deliveroo PLC.

Provide ROIC
for Deliveroo PLC.

Provide ROCE
for Deliveroo PLC.

Provide Gross Margin
for Deliveroo PLC.

Provide Operating Margin
for Deliveroo PLC.

Provide Net Margin
for Deliveroo PLC.

Provide FCF Margin
for Deliveroo PLC.

Show all solvency ratios
for Deliveroo PLC.

Provide D/E Ratio
for Deliveroo PLC.

Provide D/A Ratio
for Deliveroo PLC.

Provide Interest Coverage Ratio
for Deliveroo PLC.

Provide Altman Z-Score Ratio
for Deliveroo PLC.

Provide Quick Ratio
for Deliveroo PLC.

Provide Current Ratio
for Deliveroo PLC.

Provide Cash Ratio
for Deliveroo PLC.

What is the historical Revenue growth
over the last 5 years for Deliveroo PLC?

What is the historical Net Income growth
over the last 5 years for Deliveroo PLC?

What is the current Free Cash Flow
of Deliveroo PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Deliveroo PLC.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Deliveroo PLC

Balance Sheet Decomposition
Deliveroo PLC

Current Assets 834.5m
Cash & Short-Term Investments 356.7m
Receivables 127.7m
Other Current Assets 350.1m
Non-Current Assets 167.3m
Long-Term Investments 2.9m
PP&E 83.1m
Intangibles 68m
Other Non-Current Assets 13.3m
Current Liabilities 435.3m
Accounts Payable 21m
Accrued Liabilities 205.2m
Other Current Liabilities 209.1m
Non-Current Liabilities 62.1m
Long-Term Debt 38.7m
Other Non-Current Liabilities 23.4m
Efficiency

Earnings Waterfall
Deliveroo PLC

Revenue
2B GBP
Cost of Revenue
-1.3B GBP
Gross Profit
743.8m GBP
Operating Expenses
-723.4m GBP
Operating Income
20.4m GBP
Other Expenses
32m GBP
Net Income
52.4m GBP

Free Cash Flow Analysis
Deliveroo PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

The UKI segment experienced a robust revenue growth of 10%, while International faced challenges, partly due to weak performance in France. The company focused on providing value through discounts and promotions, offsetting the increased marketing costs, resulting in a slight decline in Q2 revenue. Gross profit rose by 23% year-on-year to GBP 365 million, with gross profit margin expanding by 170 basis points to 10.4%. Operating costs were curtailed, with overheads and marketing costs down 6% and 27% respectively. Adjusted EBITDA improved significantly by GBP 91 million to GBP 39 million. For the remainder of the year, the company updated its guidance, projecting adjusted EBITDA between GBP 60 million to GBP 80 million and low-single-digit GTV growth, aligning with a more than 3% market consensus. Finally, the Board decided on a GBP 250 million return to shareholders, enhancing total returns in 2023 to GBP 300 million.

What is Earnings Call?
Fundamental Scores

ROO Profitability Score
Profitability Due Diligence

Deliveroo PLC's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
Positive ROE
28/100
Profitability
Score

Deliveroo PLC's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

ROO Solvency Score
Solvency Due Diligence

Deliveroo PLC's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
75/100
Solvency
Score

Deliveroo PLC's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ROO Price Targets Summary
Deliveroo PLC

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

According to Wall Street analysts, the average 1-year price target for ROO is 169.67 GBX with a low forecast of 116.15 GBX and a high forecast of 269.85 GBX.

Lowest
Price Target
116.15 GBX
26% Downside
Average
Price Target
169.67 GBX
8% Upside
Highest
Price Target
269.85 GBX
72% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for ROO?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for ROO 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
Want to learn more about ROO dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

ROO Price
Deliveroo PLC

1M 1M
+2%
6M 6M
+38%
1Y 1Y
+30%
3Y 3Y
-52%
5Y 5Y
-45%
10Y 10Y
-45%
Annual Price Range
156.9
52w Low
108.5
52w High
160.7
Price Metrics
Average Annual Return -43.81%
Standard Deviation of Annual Returns 18.8%
Max Drawdown -81%
Shares Statistics
Market Capitalization 2.6B GBX
Shares Outstanding 1 796 494 164
Percentage of Shares Shorted 102%

Competitive Landscape

ROO News

Other Videos

Profile

Deliveroo PLC Logo
Deliveroo PLC

Country

United Kingdom

Industry

Retail

Market Cap

2.6B GBP

Dividend Yield

0%

Description

Deliveroo Plc engages in the provision of online food delivery services. The firm is engaged in delivering food. The firm's platform connects consumers, riders and restaurant and grocery partners across local markets to bring people the food. Its platform, Deliveroo is a hyperlocal three-sided marketplace that connects local consumers, restaurants and grocers, and riders to fulfil a purchase in under 30 minutes. The company has a diverse base of approximately 115,000 restaurant and grocery partners. The firm's geographical segments include the United Kingdom and Ireland segment and the international segment, comprising its business in Continental Europe, Asia Pacific and the Middle East. The company works with global quick service restaurants, national casual dining chains, independent full-service restaurants, and takeaways. The company also partner with some of the grocery retailers.

Contact

London
The River Building, Level 1, Cannon Bridge House, 1 Cousin Lane

IPO

2021-03-31

Employees

2 612

Officers

See Also

Discover More
What is the Intrinsic Value of one ROO stock?

The intrinsic value of one ROO stock under the Base Case scenario is 112.19 GBX.

Is ROO stock undervalued or overvalued?

Compared to the current market price of 156.9 GBX, Deliveroo PLC is Overvalued by 28%.

Back to Top