
Spire Healthcare Group PLC
LSE:SPI

Intrinsic Value
The intrinsic value of one
SPI
stock under the Base Case scenario is
475.87
GBX.
Compared to the current market price of 210 GBX,
Spire Healthcare Group PLC
is
Undervalued by 56%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Spire Healthcare Group PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Spire Healthcare Group PLC
Balance Sheet Decomposition
Spire Healthcare Group PLC
Current Assets | 224.2m |
Cash & Short-Term Investments | 43.7m |
Receivables | 105.3m |
Other Current Assets | 75.2m |
Non-Current Assets | 2.1B |
Long-Term Investments | 12.3m |
PP&E | 1.7B |
Intangibles | 437.4m |
Other Non-Current Assets | 5.9m |
Free Cash Flow Analysis
Spire Healthcare Group PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Spire Healthcare Group PLC
Revenue
|
1.5B
GBP
|
Cost of Revenue
|
-827.6m
GBP
|
Gross Profit
|
683.6m
GBP
|
Operating Expenses
|
-542.3m
GBP
|
Operating Income
|
141.3m
GBP
|
Other Expenses
|
-115.9m
GBP
|
Net Income
|
25.4m
GBP
|
SPI Profitability Score
Profitability Due Diligence
Spire Healthcare Group PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Spire Healthcare Group PLC's profitability score is 50/100. 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 24/100. The higher the solvency score, the more solvent the company is.

Score
Spire Healthcare Group PLC's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SPI Price Targets Summary
Spire Healthcare Group PLC
According to Wall Street analysts, the average 1-year price target for
SPI
is 286.04 GBX
with a low forecast of 257.55 GBX and a high forecast of 315 GBX.
Dividends
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?
The intrinsic value of one
SPI
stock under the Base Case scenario is
475.87
GBX.
Compared to the current market price of 210 GBX,
Spire Healthcare Group PLC
is
Undervalued by 56%.