FW Thorpe PLC
LSE:TFW
Intrinsic Value
FW Thorpe Plc engages in the design, manufacture, and supply of professional lighting systems. [ Read More ]
The intrinsic value of one TFW stock under the Base Case scenario is 340.15 GBX. Compared to the current market price of 389.5 GBX, FW Thorpe PLC is Overvalued by 13%.
Valuation Backtest
FW Thorpe PLC
Run backtest to discover the historical profit from buying and selling TFW stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
FW Thorpe PLC
Current Assets | 100m |
Cash & Short-Term Investments | 34.5m |
Receivables | 35.3m |
Other Current Assets | 30.2m |
Non-Current Assets | 123.1m |
Long-Term Investments | 13.5m |
PP&E | 38.8m |
Intangibles | 70.3m |
Other Non-Current Assets | 633k |
Current Liabilities | 39.7m |
Accounts Payable | 36.4m |
Other Current Liabilities | 3.2m |
Non-Current Liabilities | 19.7m |
Long-Term Debt | 4.8m |
Other Non-Current Liabilities | 15m |
Earnings Waterfall
FW Thorpe PLC
Revenue
|
177.5m
GBP
|
Operating Expenses
|
-149.4m
GBP
|
Operating Income
|
28.1m
GBP
|
Other Expenses
|
-5.9m
GBP
|
Net Income
|
22.1m
GBP
|
Free Cash Flow Analysis
FW Thorpe PLC
TFW Profitability Score
Profitability Due Diligence
FW Thorpe PLC's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
FW Thorpe PLC's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
TFW Solvency Score
Solvency Due Diligence
FW Thorpe PLC's solvency score is 95/100. The higher the solvency score, the more solvent the company is.
Score
FW Thorpe PLC's solvency score is 95/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TFW Price Targets Summary
FW Thorpe PLC
Shareholder Return
TFW Price
FW Thorpe PLC
Average Annual Return | 11.33% |
Standard Deviation of Annual Returns | 26.47% |
Max Drawdown | -36% |
Market Capitalization | 456.8m GBX |
Shares Outstanding | 117 272 000 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
FW Thorpe Plc engages in the design, manufacture, and supply of professional lighting systems. The company is headquartered in Redditch, Worcestershire and currently employs 696 full-time employees. The firm operates its business segments based on the products and customer base in the lighting market. The segments include Thorlux, Lightronics Participaties B.V., Philip Payne Limited, Solite Europe Limited, Portland Lighting Limited, TRT Lighting Limited, Thorlux Lighting L.L.C., Thorlux Australasia Pty Limited and Thorlux Lighting GmbH. The firm's business segments operate in four geographical areas: the United Kingdom, the Netherlands, the rest of Europe and the rest of the World. Its market sectors include commercial, industrial, education, healthcare, manufacturing, retail, display and hospitality, pharmaceutical, advertising, infrastructure and housing.
Contact
IPO
Employees
Officers
The intrinsic value of one TFW stock under the Base Case scenario is 340.15 GBX.
Compared to the current market price of 389.5 GBX, FW Thorpe PLC is Overvalued by 13%.