Stelrad Group PLC
LSE:SRAD
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:
Valuation History
Stelrad Group PLC
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Stelrad Group PLC
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 |
Free Cash Flow Analysis
Stelrad Group PLC
GBP | |
Free Cash Flow | GBP |
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
|
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.
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.
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
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.
Dividends
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?
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%.