First Time Loading...

Mission Group PLC
LSE:TMG

Watchlist Manager
Mission Group PLC Logo
Mission Group PLC
LSE:TMG
Watchlist
Price: 23 GBX 2.22% Market Closed
Updated: Apr 19, 2024

Intrinsic Value

The Mission Group Plc engages in the operations of marketing, advertising, and business communications services. [ Read More ]

The intrinsic value of one TMG stock under the Base Case scenario is 149.56 GBX. Compared to the current market price of 23 GBX, Mission Group PLC is Undervalued by 85%.

Key Points:
TMG Intrinsic Value
Base Case
149.56 GBX
Undervaluation 85%
Intrinsic Value
Price
Base Case Scenario

Valuation Backtest
Mission Group PLC

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

Run backtest to discover the historical profit from buying and selling TMG 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
Mission Group PLC

Provide an overview of the primary business activities
of Mission Group PLC.

What unique competitive advantages
does Mission Group PLC hold over its rivals?

What risks and challenges
does Mission Group PLC face in the near future?

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

Show all valuation multiples
for Mission Group PLC.

Provide P/S
for Mission Group PLC.

Provide P/E
for Mission Group PLC.

Provide P/OCF
for Mission Group PLC.

Provide P/FCFE
for Mission Group PLC.

Provide P/B
for Mission Group PLC.

Provide EV/S
for Mission Group PLC.

Provide EV/GP
for Mission Group PLC.

Provide EV/EBITDA
for Mission Group PLC.

Provide EV/EBIT
for Mission Group PLC.

Provide EV/OCF
for Mission Group PLC.

Provide EV/FCFF
for Mission Group PLC.

Provide EV/IC
for Mission Group PLC.

Show me price targets
for Mission Group PLC made by professional analysts.

What are the Revenue projections
for Mission Group PLC?

How accurate were the past Revenue estimates
for Mission Group PLC?

What are the Net Income projections
for Mission Group PLC?

How accurate were the past Net Income estimates
for Mission Group PLC?

What are the EPS projections
for Mission Group PLC?

How accurate were the past EPS estimates
for Mission Group PLC?

What are the EBIT projections
for Mission Group PLC?

How accurate were the past EBIT estimates
for Mission Group PLC?

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

Compare the intrinsic valuations
of Mission Group PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Mission Group PLC against its competitors.

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

Compare the P/E ratios
of Mission Group PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Mission Group PLC with its peers.

Analyze the financial leverage
of Mission Group PLC compared to its main competitors.

Show all profitability ratios
for Mission Group PLC.

Provide ROE
for Mission Group PLC.

Provide ROA
for Mission Group PLC.

Provide ROIC
for Mission Group PLC.

Provide ROCE
for Mission Group PLC.

Provide Gross Margin
for Mission Group PLC.

Provide Operating Margin
for Mission Group PLC.

Provide Net Margin
for Mission Group PLC.

Provide FCF Margin
for Mission Group PLC.

Show all solvency ratios
for Mission Group PLC.

Provide D/E Ratio
for Mission Group PLC.

Provide D/A Ratio
for Mission Group PLC.

Provide Interest Coverage Ratio
for Mission Group PLC.

Provide Altman Z-Score Ratio
for Mission Group PLC.

Provide Quick Ratio
for Mission Group PLC.

Provide Current Ratio
for Mission Group PLC.

Provide Cash Ratio
for Mission Group PLC.

What is the historical Revenue growth
over the last 5 years for Mission Group PLC?

What is the historical Net Income growth
over the last 5 years for Mission Group PLC?

What is the current Free Cash Flow
of Mission Group PLC?

Financials

Balance Sheet Decomposition
Mission Group PLC

Current Assets 61.3m
Cash & Short-Term Investments 5.1m
Receivables 53.8m
Other Current Assets 2.4m
Non-Current Assets 124.8m
Long-Term Investments 512k
PP&E 22.6m
Intangibles 101.7m
Current Liabilities 54.1m
Accounts Payable 52.2m
Other Current Liabilities 1.9m
Non-Current Liabilities 42.2m
Long-Term Debt 38.2m
Other Non-Current Liabilities 4m
Efficiency

Earnings Waterfall
Mission Group PLC

Revenue
194.4m GBP
Cost of Revenue
-108.3m GBP
Gross Profit
86.1m GBP
Operating Expenses
-78.2m GBP
Operating Income
7.9m GBP
Other Expenses
-9.1m GBP
Net Income
-1.2m GBP

Free Cash Flow Analysis
Mission Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

TMG Profitability Score
Profitability Due Diligence

Mission Group PLC's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROIC is Increasing
Positive 3-Years Revenue Growth
Negative Free Cash Flow
47/100
Profitability
Score

Mission Group PLC's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

TMG Solvency Score
Solvency Due Diligence

Mission Group PLC's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
49/100
Solvency
Score

Mission Group PLC's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TMG Price Targets Summary
Mission Group PLC

Wall Street analysts forecast TMG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TMG is 56.1 GBX with a low forecast of 55.55 GBX and a high forecast of 57.75 GBX.

Lowest
Price Target
55.55 GBX
142% Upside
Average
Price Target
56.1 GBX
144% Upside
Highest
Price Target
57.75 GBX
151% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

TMG Price
Mission Group PLC

1M 1M
+31%
6M 6M
-29%
1Y 1Y
-51%
3Y 3Y
-69%
5Y 5Y
-65%
10Y 10Y
-30%
Annual Price Range
23
52w Low
10.38
52w High
49.6504
Price Metrics
Average Annual Return -9.13%
Standard Deviation of Annual Returns 16.72%
Max Drawdown -89%
Shares Statistics
Market Capitalization 20.9m GBX
Shares Outstanding 91 015 904
Percentage of Shares Shorted
N/A

TMG Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Mission Group PLC Logo
Mission Group PLC

Country

United Kingdom

Industry

Media

Market Cap

20.9m GBP

Dividend Yield

7.47%

Description

The Mission Group Plc engages in the operations of marketing, advertising, and business communications services. The firm is a creator of Work That Counts comprising a network of 15 Agencies. The Company’s segments include Advertising & Digital, Media Buying, Exhibitions & Learning, and Public Relations. Its geographical segments include UK, USA, Asia, and Rest of Europe. The firm operates in 15 different locations across the United Kingdom from London to Leicester to Edinburgh and from Norwich to Devon. The firm is a member of The Network One, which is independent agencies of all disciplines with access to over 1,200 agency partners in 115 countries globally. Its subsidiaries include April Six Ltd, April Six (Mobility) Ltd, and Bray Leino Ltd are engaged in advertising, media buying, digital marketing, events and training. Chapter Agency Ltd, Krow Agency Ltd, and Krow Communications Ltd are engaged in marketing communications.

Contact

DEVON
The Old Sawmills, Filleigh
+442074621415.0
http://www.themission.co.uk/

IPO

2006-04-13

Employees

1 000

Officers

Group CEO & Executive Director
Mr. James Spencer Clifton
Group CFO, Group Commercial Director & Executive Director
Mr. Giles Derek Lee
COO & Executive Director
Ms. Fiona Elizabeth Ann Shepherd
Chief Creative Officer & Executive Director
Mr. Dylan Bogg
Group Financial Controller & Company Secretary
Mr. Michael Langford

See Also

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

The intrinsic value of one TMG stock under the Base Case scenario is 149.56 GBX.

Is TMG stock undervalued or overvalued?

Compared to the current market price of 23 GBX, Mission Group PLC is Undervalued by 85%.