
Westminster Group PLC
LSE:WSG

Intrinsic Value
The intrinsic value of one
WSG
stock under the Base Case scenario is
1.74
GBX.
Compared to the current market price of 2.05 GBX,
Westminster Group PLC
is
Overvalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Westminster Group PLC
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Westminster Group PLC
Balance Sheet Decomposition
Westminster Group PLC
Current Assets | 3.2m |
Receivables | 2.8m |
Other Current Assets | 360k |
Non-Current Assets | 3.9m |
PP&E | 2m |
Intangibles | 623k |
Other Non-Current Assets | 1.3m |
Free Cash Flow Analysis
Westminster Group PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Westminster Group PLC
Revenue
|
6.3m
GBP
|
Cost of Revenue
|
-3.6m
GBP
|
Gross Profit
|
2.7m
GBP
|
Operating Expenses
|
-3.2m
GBP
|
Operating Income
|
-509k
GBP
|
Other Expenses
|
-2.4m
GBP
|
Net Income
|
-3m
GBP
|
WSG Profitability Score
Profitability Due Diligence
Westminster Group PLC's profitability score is 26/100. The higher the profitability score, the more profitable the company is.

Score
Westminster Group PLC's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
WSG Solvency Score
Solvency Due Diligence
Westminster Group PLC's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Score
Westminster Group PLC's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WSG Price Targets Summary
Westminster Group PLC
Dividends
Current shareholder yield for WSG 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
WSG
stock under the Base Case scenario is
1.74
GBX.
Compared to the current market price of 2.05 GBX,
Westminster Group PLC
is
Overvalued by 15%.