FW Thorpe PLC
LSE:TFW
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:
Valuation History
FW Thorpe PLC
Fundamental Analysis

Revenue & Expenses Breakdown
FW Thorpe PLC
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 |
Free Cash Flow Analysis
FW Thorpe PLC
GBP | |
Free Cash Flow | GBP |
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
|
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 97/100. The higher the solvency score, the more solvent the company is.
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
Dividends
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?
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%.