First Time Loading...
F

FW Thorpe PLC
LSE:TFW

Watchlist Manager
FW Thorpe PLC
LSE:TFW
Watchlist
Price: 389.5 GBX 0.26% Market Closed
Updated: May 4, 2024

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%.

Key Points:
TFW Intrinsic Value
Base Case
340.15 GBX
Overvaluation 13%
Intrinsic Value
Price
F
Worst Case
Base Case
Best Case

Valuation Backtest
FW Thorpe PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

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.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
FW Thorpe PLC

Provide an overview of the primary business activities
of FW Thorpe PLC.

What unique competitive advantages
does FW Thorpe PLC hold over its rivals?

What risks and challenges
does FW Thorpe PLC face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for FW Thorpe PLC.

Provide P/S
for FW Thorpe PLC.

Provide P/E
for FW Thorpe PLC.

Provide P/OCF
for FW Thorpe PLC.

Provide P/FCFE
for FW Thorpe PLC.

Provide P/B
for FW Thorpe PLC.

Provide EV/S
for FW Thorpe PLC.

Provide EV/GP
for FW Thorpe PLC.

Provide EV/EBITDA
for FW Thorpe PLC.

Provide EV/EBIT
for FW Thorpe PLC.

Provide EV/OCF
for FW Thorpe PLC.

Provide EV/FCFF
for FW Thorpe PLC.

Provide EV/IC
for FW Thorpe PLC.

What are the Revenue projections
for FW Thorpe PLC?

How accurate were the past Revenue estimates
for FW Thorpe PLC?

What are the Net Income projections
for FW Thorpe PLC?

How accurate were the past Net Income estimates
for FW Thorpe PLC?

What are the EPS projections
for FW Thorpe PLC?

How accurate were the past EPS estimates
for FW Thorpe PLC?

What are the EBIT projections
for FW Thorpe PLC?

How accurate were the past EBIT estimates
for FW Thorpe PLC?

Compare the revenue forecasts
for FW Thorpe PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of FW Thorpe PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of FW Thorpe PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of FW Thorpe PLC compared to its peers.

Compare the P/E ratios
of FW Thorpe PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing FW Thorpe PLC with its peers.

Analyze the financial leverage
of FW Thorpe PLC compared to its main competitors.

Show all profitability ratios
for FW Thorpe PLC.

Provide ROE
for FW Thorpe PLC.

Provide ROA
for FW Thorpe PLC.

Provide ROIC
for FW Thorpe PLC.

Provide ROCE
for FW Thorpe PLC.

Provide Gross Margin
for FW Thorpe PLC.

Provide Operating Margin
for FW Thorpe PLC.

Provide Net Margin
for FW Thorpe PLC.

Provide FCF Margin
for FW Thorpe PLC.

Show all solvency ratios
for FW Thorpe PLC.

Provide D/E Ratio
for FW Thorpe PLC.

Provide D/A Ratio
for FW Thorpe PLC.

Provide Interest Coverage Ratio
for FW Thorpe PLC.

Provide Altman Z-Score Ratio
for FW Thorpe PLC.

Provide Quick Ratio
for FW Thorpe PLC.

Provide Current Ratio
for FW Thorpe PLC.

Provide Cash Ratio
for FW Thorpe PLC.

What is the historical Revenue growth
over the last 5 years for FW Thorpe PLC?

What is the historical Net Income growth
over the last 5 years for FW Thorpe PLC?

What is the current Free Cash Flow
of FW Thorpe PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for FW Thorpe PLC.

Financials

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
Efficiency

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

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
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 95/100. The higher the solvency score, the more solvent the company is.

95/100
Solvency
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

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

Competitive Landscape

Shareholder Return

TFW Price
FW Thorpe PLC

1M 1M
+1%
6M 6M
+10%
1Y 1Y
+8%
3Y 3Y
+7%
5Y 5Y
+34%
10Y 10Y
+254%
Annual Price Range
389.5
52w Low
329
52w High
448
Price Metrics
Average Annual Return 11.33%
Standard Deviation of Annual Returns 26.47%
Max Drawdown -36%
Shares Statistics
Market Capitalization 456.8m GBX
Shares Outstanding 117 272 000
Percentage of Shares Shorted
N/A

TFW Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

FW Thorpe PLC

Country

United Kingdom

Industry

Electrical Equipment

Market Cap

456.8m GBP

Dividend Yield

1.67%

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

WORCESTERSHIRE
Redditch
North Moons Moat, Merse Road
+441527583200.0
http://www.fwthorpe.co.uk

IPO

1986-01-20

Employees

696

Officers

Chairman, Joint Group CEO & MD of Thorlux Lighting
Mr. Michael Allcock CEng FIEE
Joint Group Chief Executive, Group Financial Director, Company Secretary & Executive Director
Mr. Craig Muncaster B.A., F.C.M.A.
Business Development Director of Thorlux Lighting & Executive Director
Mr. James Edward Thorpe
Group Head of Synergy
Frank Risseeuw

See Also

Discover More
What is the Intrinsic Value of one TFW stock?

The intrinsic value of one TFW stock under the Base Case scenario is 340.15 GBX.

Is TFW stock undervalued or overvalued?

Compared to the current market price of 389.5 GBX, FW Thorpe PLC is Overvalued by 13%.