F

FW Thorpe PLC
LSE:TFW

Watchlist Manager
FW Thorpe PLC
LSE:TFW
Watchlist
Price: 290 GBX Market Closed
Market Cap: 338.8m GBX

Intrinsic Value

The intrinsic value of one TFW stock under the Base Case scenario is 300.77 GBX. Compared to the current market price of 290 GBX, FW Thorpe PLC is Undervalued by 4%.

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

TFW Intrinsic Value
300.77 GBX
Undervaluation 4%
Intrinsic Value
Price
F
Worst Case
Base Case
Best Case

Valuation History
FW Thorpe PLC

Valuation History Unavailable

Historical valuation for TFW cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about FW Thorpe PLC
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
FW Thorpe PLC

Current Assets 117.1m
Cash & Short-Term Investments 54.6m
Receivables 33.5m
Other Current Assets 29m
Non-Current Assets 116m
Long-Term Investments 13.7m
PP&E 37.6m
Intangibles 64m
Other Non-Current Assets 607k
Efficiency

Free Cash Flow Analysis
FW Thorpe PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
FW Thorpe PLC

Revenue
177m GBP
Operating Expenses
-146m GBP
Operating Income
31m GBP
Other Expenses
-6.2m GBP
Net Income
24.7m GBP
Fundamental Scores

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.

Positive Free Cash Flow
Positive 3-Year Average ROIC
Positive 3-Years Revenue Growth
Positive Operating Income
57/100
Profitability
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 97/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Negative Net Debt
97/100
Solvency
Score

FW Thorpe PLC's solvency score is 97/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TFW Price Targets Summary
FW Thorpe PLC

There are no price targets for TFW.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 TFW 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 TFW stock?

The intrinsic value of one TFW stock under the Base Case scenario is 300.77 GBX.

Is TFW stock undervalued or overvalued?

Compared to the current market price of 290 GBX, FW Thorpe PLC is Undervalued by 4%.

Back to Top