Average Intrinsic Value
408.44M USD
Market Cap
353.14M USD
Margin of Safety
13.5%
Intrinsic / Market Ratio
1.16×
Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.
How Each Value Is Built
The screener's three formulas on the reported figures. Each card reads the same way: the value as a sum of numbered terms, each term's calculation opened under it, from the reported figures to the value. The list ranks companies by their plain average over the market cap.
EPV + Growth
507.17M USD
what the normal year's earnings are worth for ever, plus growth that pays
Profit
157.92M USD
15 years of cash the shareholders can take out, and the equity left at year 15
FCFF
560.23M USD
15 years of cash for shareholders and lenders, less what is owed
Intrinsic Value
408.44M USD
the plain average of the three, uncapped, as the screener averages them
Intrinsic Value
408.44M USD
from the sum above
Market Cap
353.14M USD
the price on the date above times the shares
Intrinsic Value ÷ Market Cap
1.16×
the ratio the screener ranks by; Margin of Safety +13.5% (1 − Market Cap ÷ Intrinsic Value)
Each card below builds one of the three values from the reported years.
EPV of the Operations (NOPAT over WACC)
411.72M USD
Net cash today
+95.46M USD
Growth Value
0 USD
Value
507.17M USD
①EPV (earnings power value)
411.72M USD②Net Cash Today
95.46M USD③Growth Value
0 USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
①Present Value of the 15 Years of FCFE
100.20M USD②Equity at Year 15, Today
57.73M USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
①Present Value of the 15 Years of FCFF
410.55M USD②Invested Capital at Year 15, Today
54.22M USD③Net Cash Today
95.46M USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
The Rates and the Capital the Values Read
The WACC and the cost of equity each value is discounted at, the book value and the net debt each starts from, and the seven quality metrics, from the same run.
The yearly return the shareholders require for the risk they carry; it is the rate that brings their future cash to today.
Tax Rate for WACC 25.00% (default): the statements print a tax provision of 16.19M USD on a pretax income of -58.56M USD, which gives no rate between 0 and the profit before tax, so the 25% default stands for the tax the interest saves.
The interest the company paid: EBIT is the profit before tax plus the interest.
What the lenders are paid a year after the tax the interest saves.
The part of the capital the lenders put in, at market value.
Weighted average cost of capital: the yearly return the shareholders and the lenders together require, weighted by what each puts in; the rate that brings the firm's future cash to today.
Total Assets 391.97M USD − Total Liabilities 94.24M USD = Book Value Today 297.73M USD
Total Debt 1.85M USD − Cash and Short-Term Investments 97.31M USD = Net Debt Today -95.46M USD
The book value is what Profit starts from and what stands when a projection is not made; the book value plus the net debt is what FCFF starts from; the net debt comes off Greenwald's and FCFF's values before the shareholders.
Market Data
The provider's ratios and the analysts' consensus beside the argument; none of them enters a value.
Share price
154.95 GBp
Enterprise value
171.99M GBP
the provider's own figure
EV / EBITDA
1.25×
Price / book
1.19×
the provider's book
Price / earnings
—
Return on equity
-13.6%
the provider's figure, not this page's
Profit margin
-16.6%
Revenue growth
46.3%
Analyst target, mean
201.72 GBp
Analysts
4
opinions in the consensus
Financial Statements
The annual lines the screener holds, year by year, in USD at each period's rate; the figures this valuation read are in its calculation above.