S

Stelrad Group PLC
LSE:SRAD

Watchlist Manager
Stelrad Group PLC
LSE:SRAD
Watchlist
Price: 161 GBX 0.31%
Market Cap: 205m GBX

Intrinsic Value

The intrinsic value of one SRAD stock under the Base Case scenario is 233.09 GBX. Compared to the current market price of 161 GBX, Stelrad Group PLC is Undervalued by 31%.

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

SRAD Intrinsic Value
233.09 GBX
Undervaluation 31%
Intrinsic Value
Price
S
Worst Case
Base Case
Best Case

Valuation History
Stelrad Group PLC

What is Valuation History?
Compare SRAD to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about SRAD?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Stelrad Group PLC
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Stelrad Group PLC

Current Assets 136.5m
Cash & Short-Term Investments 17.6m
Receivables 49.1m
Other Current Assets 69.8m
Non-Current Assets 80.9m
PP&E 73.8m
Intangibles 547k
Other Non-Current Assets 6.5m
Efficiency

Free Cash Flow Analysis
Stelrad Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Stelrad Group PLC

Revenue
283.9m GBP
Cost of Revenue
-196.6m GBP
Gross Profit
87.3m GBP
Operating Expenses
-57.8m GBP
Operating Income
29.5m GBP
Other Expenses
-24.5m GBP
Net Income
5m GBP
Fundamental Scores

SRAD Profitability Score
Profitability Due Diligence

Stelrad Group PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Positive 3Y Average ROIC
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
50/100
Profitability
Score

Stelrad Group PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

SRAD Solvency Score
Solvency Due Diligence

Stelrad Group PLC's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Average D/E
44/100
Solvency
Score

Stelrad Group PLC's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SRAD Price Targets Summary
Stelrad Group PLC

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

According to Wall Street analysts, the average 1-year price target for SRAD is 206.04 GBX with a low forecast of 191.9 GBX and a high forecast of 225.75 GBX.

Lowest
Price Target
191.9 GBX
19% Upside
Average
Price Target
206.04 GBX
28% Upside
Highest
Price Target
225.75 GBX
40% 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
Previous Payment
-
Today
Next Payment
-
Today
Sep 23, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for SRAD 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 SRAD stock?

The intrinsic value of one SRAD stock under the Base Case scenario is 233.09 GBX.

Is SRAD stock undervalued or overvalued?

Compared to the current market price of 161 GBX, Stelrad Group PLC is Undervalued by 31%.

Back to Top