
Team17 Group PLC
LSE:TM17

Intrinsic Value
The intrinsic value of one
TM17
stock under the Base Case scenario is
304.1
GBX.
Compared to the current market price of 264 GBX,
Team17 Group PLC
is
Undervalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Team17 Group PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Team17 Group PLC
Balance Sheet Decomposition
Team17 Group PLC
Current Assets | 90.9m |
Cash & Short-Term Investments | 54.3m |
Receivables | 35.4m |
Other Current Assets | 1.1m |
Non-Current Assets | 206.6m |
Long-Term Investments | 721k |
PP&E | 4.1m |
Intangibles | 201.7m |
Free Cash Flow Analysis
Team17 Group PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Team17 Group PLC
Revenue
|
170.1m
GBP
|
Cost of Revenue
|
-105.2m
GBP
|
Gross Profit
|
64.8m
GBP
|
Operating Expenses
|
-56.5m
GBP
|
Operating Income
|
8.3m
GBP
|
Other Expenses
|
-8.6m
GBP
|
Net Income
|
-294k
GBP
|
TM17 Profitability Score
Profitability Due Diligence
Team17 Group PLC's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Team17 Group PLC's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
TM17 Solvency Score
Solvency Due Diligence
Team17 Group PLC's solvency score is 97/100. The higher the solvency score, the more solvent the company is.

Score
Team17 Group PLC's solvency score is 97/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TM17 Price Targets Summary
Team17 Group PLC
Dividends
Current shareholder yield for TM17 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
TM17
stock under the Base Case scenario is
304.1
GBX.
Compared to the current market price of 264 GBX,
Team17 Group PLC
is
Undervalued by 13%.