First Time Loading...
W

Works co uk PLC
LSE:WRKS

Watchlist Manager
Works co uk PLC
LSE:WRKS
Watchlist
Price: 26.8 GBX -0.92% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

TheWorks.co.uk Plc is a holding company, which engages in the provision of gifts, art, craft, stationery, toys, and books as a discount retailer. [ Read More ]

The intrinsic value of one WRKS stock under the Base Case scenario is 74.46 GBX. Compared to the current market price of 26.8 GBX, Works co uk PLC is Undervalued by 64%.

Key Points:
WRKS Intrinsic Value
Base Case
74.46 GBX
Undervaluation 64%
Intrinsic Value
Price
W
Base Case Scenario

Valuation Backtest
Works co uk PLC

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

Run backtest to discover the historical profit from buying and selling WRKS 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
Works co uk PLC

Provide an overview of the primary business activities
of Works co uk PLC.

What unique competitive advantages
does Works co uk PLC hold over its rivals?

What risks and challenges
does Works co uk PLC face in the near future?

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

Show all valuation multiples
for Works co uk PLC.

Provide P/S
for Works co uk PLC.

Provide P/E
for Works co uk PLC.

Provide P/OCF
for Works co uk PLC.

Provide P/FCFE
for Works co uk PLC.

Provide P/B
for Works co uk PLC.

Provide EV/S
for Works co uk PLC.

Provide EV/GP
for Works co uk PLC.

Provide EV/EBITDA
for Works co uk PLC.

Provide EV/EBIT
for Works co uk PLC.

Provide EV/OCF
for Works co uk PLC.

Provide EV/FCFF
for Works co uk PLC.

Provide EV/IC
for Works co uk PLC.

Show me price targets
for Works co uk PLC made by professional analysts.

What are the Revenue projections
for Works co uk PLC?

How accurate were the past Revenue estimates
for Works co uk PLC?

What are the Net Income projections
for Works co uk PLC?

How accurate were the past Net Income estimates
for Works co uk PLC?

What are the EPS projections
for Works co uk PLC?

How accurate were the past EPS estimates
for Works co uk PLC?

What are the EBIT projections
for Works co uk PLC?

How accurate were the past EBIT estimates
for Works co uk PLC?

Compare the revenue forecasts
for Works co uk PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Works co uk PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Works co uk PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Works co uk PLC compared to its peers.

Compare the P/E ratios
of Works co uk PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Works co uk PLC with its peers.

Analyze the financial leverage
of Works co uk PLC compared to its main competitors.

Show all profitability ratios
for Works co uk PLC.

Provide ROE
for Works co uk PLC.

Provide ROA
for Works co uk PLC.

Provide ROIC
for Works co uk PLC.

Provide ROCE
for Works co uk PLC.

Provide Gross Margin
for Works co uk PLC.

Provide Operating Margin
for Works co uk PLC.

Provide Net Margin
for Works co uk PLC.

Provide FCF Margin
for Works co uk PLC.

Show all solvency ratios
for Works co uk PLC.

Provide D/E Ratio
for Works co uk PLC.

Provide D/A Ratio
for Works co uk PLC.

Provide Interest Coverage Ratio
for Works co uk PLC.

Provide Altman Z-Score Ratio
for Works co uk PLC.

Provide Quick Ratio
for Works co uk PLC.

Provide Current Ratio
for Works co uk PLC.

Provide Cash Ratio
for Works co uk PLC.

What is the historical Revenue growth
over the last 5 years for Works co uk PLC?

What is the historical Net Income growth
over the last 5 years for Works co uk PLC?

What is the current Free Cash Flow
of Works co uk PLC?

Financials

Balance Sheet Decomposition
Works co uk PLC

Current Assets 70.3m
Cash & Short-Term Investments 2.5m
Receivables 10.6m
Other Current Assets 57.3m
Non-Current Assets 76.7m
PP&E 67m
Intangibles 1.6m
Other Non-Current Assets 8.1m
Current Liabilities 87.5m
Accounts Payable 60m
Other Current Liabilities 27.5m
Non-Current Liabilities 67.6m
Long-Term Debt 66.7m
Other Non-Current Liabilities 893k
Efficiency

Earnings Waterfall
Works co uk PLC

Revenue
283.7m GBP
Cost of Revenue
-227.1m GBP
Gross Profit
56.6m GBP
Operating Expenses
-39.2m GBP
Operating Income
17.4m GBP
Other Expenses
-14.4m GBP
Net Income
2.9m GBP

Free Cash Flow Analysis
Works co uk PLC

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

WRKS Profitability Score
Profitability Due Diligence

Works co uk PLC's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional ROIC
Positive Free Cash Flow
ROIC is Increasing
62/100
Profitability
Score

Works co uk PLC's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

WRKS Solvency Score
Solvency Due Diligence

Works co uk PLC's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
38/100
Solvency
Score

Works co uk PLC's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WRKS Price Targets Summary
Works co uk PLC

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

According to Wall Street analysts, the average 1-year price target for WRKS is 35.7 GBX with a low forecast of 35.35 GBX and a high forecast of 36.75 GBX.

Lowest
Price Target
35.35 GBX
32% Upside
Average
Price Target
35.7 GBX
33% Upside
Highest
Price Target
36.75 GBX
37% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

WRKS Price
Works co uk PLC

1M 1M
+2%
6M 6M
-33%
1Y 1Y
-16%
3Y 3Y
-47%
5Y 5Y
-76%
10Y 10Y
-83%
Annual Price Range
26.8
52w Low
21.8
52w High
41.05
Price Metrics
Average Annual Return -4.97%
Standard Deviation of Annual Returns 63.5%
Max Drawdown -86%
Shares Statistics
Market Capitalization 16.8m GBX
Shares Outstanding 62 500 000
Percentage of Shares Shorted
N/A

WRKS Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Works co uk PLC

Country

United Kingdom

Industry

Retail

Market Cap

16.8m GBP

Dividend Yield

6.14%

Description

TheWorks.co.uk Plc is a holding company, which engages in the provision of gifts, art, craft, stationery, toys, and books as a discount retailer. The company is headquartered in Birmingham, Warwickshire and currently employs 3,758 full-time employees. The company went IPO on 2018-07-19. The firm's product categories include Arts; Arts, Crafts and Hobbies; Stationery, and Family gifts. The Kids category includes a range toys, jigsaws, and big games. The Arts, Crafts and Hobbies category comprises of a range of paints, brushes, art sets, paper, canvas, and craft kits. The Stationery category comprises of a range of notebooks, writing sets, storage boxes under its brand name, Paper Place. Its Scribblicious brand range includes pens, pencils, pencil cases, and storage solutions. The Family gifts category includes fiction paperbacks. Its seasonal brands include Winter Works Novelty, Winter Works, Out 2 Play, and Easter Wishes. The company operates in approximately 530 stores in United Kingdom and Ireland.

Contact

WARWICKSHIRE
Birmingham
Boldmere House, Faraday Avenue, Hams Hall Distribution Park
http://www.theworksplc.co.uk/

IPO

2018-07-19

Employees

3 758

Officers

CEO & Director
Mr. Gavin Lee Peck
CFO & Director
Ms. Rosalind Nansi Fordham
Marketing Director
Simon Peck
People Director
Ms. Debbie Jamieson

See Also

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

The intrinsic value of one WRKS stock under the Base Case scenario is 74.46 GBX.

Is WRKS stock undervalued or overvalued?

Compared to the current market price of 26.8 GBX, Works co uk PLC is Undervalued by 64%.