Spire Healthcare Group PLC
LSE:SPI

Watchlist Manager
Spire Healthcare Group PLC Logo
Spire Healthcare Group PLC
LSE:SPI
Watchlist
Price: 166.8 GBX 0.6% Market Closed
Market Cap: 671.8m GBX

Intrinsic Value

The intrinsic value of one SPI stock under the Base Case scenario is 470.92 GBX. Compared to the current market price of 166.8 GBX, Spire Healthcare Group PLC is Undervalued by 65%.

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

SPI Intrinsic Value
470.92 GBX
Undervaluation 65%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Spire Healthcare Group PLC

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

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 SPI valued this way?

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

Explain Valuation
Compare SPI to

Fundamental Analysis

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

Balance Sheet Decomposition
Spire Healthcare Group PLC

Current Assets 227.8m
Cash & Short-Term Investments 20.8m
Receivables 132.6m
Other Current Assets 74.4m
Non-Current Assets 2.1B
Long-Term Investments 12.3m
PP&E 1.7B
Intangibles 439.9m
Other Non-Current Assets 8.2m
Current Liabilities 362.4m
Accounts Payable 103.5m
Accrued Liabilities 69.1m
Other Current Liabilities 189.8m
Non-Current Liabilities 1.3B
Long-Term Debt 1.2B
Other Non-Current Liabilities 85.6m
Efficiency

Free Cash Flow Analysis
Spire Healthcare Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Spire Healthcare Group PLC

Revenue
1.5B GBP
Cost of Revenue
-846.7m GBP
Gross Profit
698.7m GBP
Operating Expenses
-556.3m GBP
Operating Income
142.4m GBP
Other Expenses
-123.9m GBP
Net Income
18.5m GBP
Fundamental Scores

SPI Profitability Score
Profitability Due Diligence

Spire Healthcare Group PLC's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
ROE is Increasing
48/100
Profitability
Score

Spire Healthcare Group PLC's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

SPI Solvency Score
Solvency Due Diligence

Spire Healthcare Group PLC's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Low Altman Z-Score
23/100
Solvency
Score

Spire Healthcare Group PLC's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SPI Price Targets Summary
Spire Healthcare Group PLC

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

According to Wall Street analysts, the average 1-year price target for SPI is 279.77 GBX with a low forecast of 242.4 GBX and a high forecast of 315 GBX.

Lowest
Price Target
242.4 GBX
45% Upside
Average
Price Target
279.77 GBX
68% Upside
Highest
Price Target
315 GBX
89% 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 SPI 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

Ownership

SPI Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one SPI stock?

The intrinsic value of one SPI stock under the Base Case scenario is 470.92 GBX.

Is SPI stock undervalued or overvalued?

Compared to the current market price of 166.8 GBX, Spire Healthcare Group PLC is Undervalued by 65%.

Back to Top