Restore PLC
LSE:RST

Watchlist Manager
Restore PLC Logo
Restore PLC
LSE:RST
Watchlist
Price: 266 GBX 2.31% Market Closed
Market Cap: 360.8m GBX

Intrinsic Value

The intrinsic value of one RST stock under the Base Case scenario is 451.36 GBX. Compared to the current market price of 266 GBX, Restore PLC is Undervalued by 41%.

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

RST Intrinsic Value
451.36 GBX
Undervaluation 41%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Restore PLC

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

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 RST valued this way?

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

Explain Valuation
Compare RST to

Fundamental Analysis

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

Balance Sheet Decomposition
Restore PLC

Current Assets 85.1m
Cash & Short-Term Investments 12.8m
Receivables 68.9m
Other Current Assets 3.4m
Non-Current Assets 541.9m
PP&E 223.8m
Intangibles 314.1m
Other Non-Current Assets 4m
Current Liabilities 97.8m
Accounts Payable 63.4m
Other Current Liabilities 34.4m
Non-Current Liabilities 297.1m
Long-Term Debt 254.2m
Other Non-Current Liabilities 42.9m
Efficiency

Free Cash Flow Analysis
Restore PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Restore PLC

Revenue
296m GBP
Cost of Revenue
-168.6m GBP
Gross Profit
127.4m GBP
Operating Expenses
-92.1m GBP
Operating Income
35.3m GBP
Other Expenses
-26m GBP
Net Income
9.3m GBP
Fundamental Scores

RST Profitability Score
Profitability Due Diligence

Restore PLC's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
Healthy Operating Margin
46/100
Profitability
Score

Restore PLC's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

RST Solvency Score
Solvency Due Diligence

Restore PLC's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Low Altman Z-Score
39/100
Solvency
Score

Restore PLC's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RST Price Targets Summary
Restore PLC

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

According to Wall Street analysts, the average 1-year price target for RST is 408 GBX with a low forecast of 310.07 GBX and a high forecast of 623.7 GBX.

Lowest
Price Target
310.07 GBX
17% Upside
Average
Price Target
408 GBX
53% Upside
Highest
Price Target
623.7 GBX
134% 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 RST 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 RST stock?

The intrinsic value of one RST stock under the Base Case scenario is 451.36 GBX.

Is RST stock undervalued or overvalued?

Compared to the current market price of 266 GBX, Restore PLC is Undervalued by 41%.

Back to Top