
Workspace Group PLC
LSE:WKP

Intrinsic Value
The intrinsic value of one
WKP
stock under the Base Case scenario is
742.47
GBX.
Compared to the current market price of 449 GBX,
Workspace Group PLC
is
Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Workspace Group PLC
Fundamental Analysis

Revenue & Expenses Breakdown
Workspace Group PLC
Balance Sheet Decomposition
Workspace Group PLC
Current Assets | 93.4m |
Cash & Short-Term Investments | 2.5m |
Receivables | 17.8m |
Other Current Assets | 73.1m |
Non-Current Assets | 2.4B |
Long-Term Investments | 2.4B |
PP&E | 2.9m |
Intangibles | 2.2m |
Other Non-Current Assets | 300k |
Free Cash Flow Analysis
Workspace Group PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Workspace Group PLC
Revenue
|
186m
GBP
|
Cost of Revenue
|
-59.4m
GBP
|
Gross Profit
|
126.6m
GBP
|
Operating Expenses
|
-28.9m
GBP
|
Operating Income
|
97.7m
GBP
|
Other Expenses
|
-132.1m
GBP
|
Net Income
|
-34.4m
GBP
|
WKP Profitability Score
Profitability Due Diligence
Workspace Group PLC's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Workspace Group PLC's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
WKP Solvency Score
Solvency Due Diligence
Workspace Group PLC's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Score
Workspace Group PLC's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WKP Price Targets Summary
Workspace Group PLC
According to Wall Street analysts, the average 1-year price target for
WKP
is 630.16 GBX
with a low forecast of 474.7 GBX and a high forecast of 792.75 GBX.
Dividends
Current shareholder yield for WKP 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
WKP
stock under the Base Case scenario is
742.47
GBX.
Compared to the current market price of 449 GBX,
Workspace Group PLC
is
Undervalued by 40%.