
ActiveOps PLC
LSE:AOM

Intrinsic Value
The intrinsic value of one
AOM
stock under the Base Case scenario is
93.64
GBX.
Compared to the current market price of 95 GBX,
ActiveOps PLC
is
Overvalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
ActiveOps PLC
Fundamental Analysis


Revenue & Expenses Breakdown
ActiveOps PLC
Balance Sheet Decomposition
ActiveOps PLC
Current Assets | 17.4m |
Cash & Short-Term Investments | 13.4m |
Receivables | 2.3m |
Other Current Assets | 1.6m |
Non-Current Assets | 6.2m |
PP&E | 476k |
Intangibles | 5.6m |
Other Non-Current Assets | 175k |
Free Cash Flow Analysis
ActiveOps PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
ActiveOps PLC
Revenue
|
28m
GBP
|
Cost of Revenue
|
-4.5m
GBP
|
Gross Profit
|
23.6m
GBP
|
Operating Expenses
|
-22.5m
GBP
|
Operating Income
|
1m
GBP
|
Other Expenses
|
267k
GBP
|
Net Income
|
1.3m
GBP
|
AOM Profitability Score
Profitability Due Diligence
ActiveOps PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
ActiveOps PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
AOM Solvency Score
Solvency Due Diligence
ActiveOps PLC's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Score
ActiveOps PLC's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AOM Price Targets Summary
ActiveOps PLC
According to Wall Street analysts, the average 1-year price target for
AOM
is 170 GBX
with a low forecast of 151.5 GBX and a high forecast of 189 GBX.
Dividends
Current shareholder yield for AOM 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
AOM
stock under the Base Case scenario is
93.64
GBX.
Compared to the current market price of 95 GBX,
ActiveOps PLC
is
Overvalued by 1%.