Clarkson PLC
LSE:CKN

Watchlist Manager
Clarkson PLC Logo
Clarkson PLC
LSE:CKN
Watchlist
Price: 3 712.99 GBX 0.76% Market Closed
Market Cap: 1.1B GBX
Have any thoughts about
Clarkson PLC?
Write Note

Intrinsic Value

The intrinsic value of one CKN stock under the Base Case scenario is 5 513.68 GBX. Compared to the current market price of 3 712.99 GBX, Clarkson PLC is Undervalued by 33%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CKN Intrinsic Value
5 513.68 GBX
Undervaluation 33%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Clarkson PLC

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

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CKN cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CKN?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Clarkson PLC

Provide an overview of the primary business activities
of Clarkson PLC.

What unique competitive advantages
does Clarkson PLC hold over its rivals?

What risks and challenges
does Clarkson PLC face in the near future?

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

Show all valuation multiples
for Clarkson PLC.

Provide P/S
for Clarkson PLC.

Provide P/E
for Clarkson PLC.

Provide P/OCF
for Clarkson PLC.

Provide P/FCFE
for Clarkson PLC.

Provide P/B
for Clarkson PLC.

Provide EV/S
for Clarkson PLC.

Provide EV/GP
for Clarkson PLC.

Provide EV/EBITDA
for Clarkson PLC.

Provide EV/EBIT
for Clarkson PLC.

Provide EV/OCF
for Clarkson PLC.

Provide EV/FCFF
for Clarkson PLC.

Provide EV/IC
for Clarkson PLC.

Show me price targets
for Clarkson PLC made by professional analysts.

What are the Revenue projections
for Clarkson PLC?

How accurate were the past Revenue estimates
for Clarkson PLC?

What are the Net Income projections
for Clarkson PLC?

How accurate were the past Net Income estimates
for Clarkson PLC?

What are the EPS projections
for Clarkson PLC?

How accurate were the past EPS estimates
for Clarkson PLC?

What are the EBIT projections
for Clarkson PLC?

How accurate were the past EBIT estimates
for Clarkson PLC?

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

Compare the intrinsic valuations
of Clarkson PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Clarkson PLC against its competitors.

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

Compare the P/E ratios
of Clarkson PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Clarkson PLC with its peers.

Analyze the financial leverage
of Clarkson PLC compared to its main competitors.

Show all profitability ratios
for Clarkson PLC.

Provide ROE
for Clarkson PLC.

Provide ROA
for Clarkson PLC.

Provide ROIC
for Clarkson PLC.

Provide ROCE
for Clarkson PLC.

Provide Gross Margin
for Clarkson PLC.

Provide Operating Margin
for Clarkson PLC.

Provide Net Margin
for Clarkson PLC.

Provide FCF Margin
for Clarkson PLC.

Show all solvency ratios
for Clarkson PLC.

Provide D/E Ratio
for Clarkson PLC.

Provide D/A Ratio
for Clarkson PLC.

Provide Interest Coverage Ratio
for Clarkson PLC.

Provide Altman Z-Score Ratio
for Clarkson PLC.

Provide Quick Ratio
for Clarkson PLC.

Provide Current Ratio
for Clarkson PLC.

Provide Cash Ratio
for Clarkson PLC.

What is the historical Revenue growth
over the last 5 years for Clarkson PLC?

What is the historical Net Income growth
over the last 5 years for Clarkson PLC?

What is the current Free Cash Flow
of Clarkson PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Clarkson PLC.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Clarkson PLC

Current Assets 531.1m
Cash & Short-Term Investments 321.8m
Receivables 205.6m
Other Current Assets 3.7m
Non-Current Assets 278.2m
Long-Term Investments 2.7m
PP&E 61.1m
Intangibles 179.6m
Other Non-Current Assets 34.8m
Current Liabilities 296.4m
Accounts Payable 269.9m
Other Current Liabilities 26.5m
Non-Current Liabilities 48.8m
Long-Term Debt 28.9m
Other Non-Current Liabilities 19.9m
Efficiency

Earnings Waterfall
Clarkson PLC

Revenue
628.4m GBP
Cost of Revenue
-32.5m GBP
Gross Profit
595.9m GBP
Operating Expenses
-497.4m GBP
Operating Income
98.5m GBP
Other Expenses
-16.2m GBP
Net Income
82.3m GBP

Free Cash Flow Analysis
Clarkson PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

CKN Profitability Score
Profitability Due Diligence

Clarkson PLC's profitability score is 71/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Positive Free Cash Flow
Exceptional ROIC
71/100
Profitability
Score

Clarkson PLC's profitability score is 71/100. The higher the profitability score, the more profitable the company is.

CKN Solvency Score
Solvency Due Diligence

Clarkson PLC's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

86/100
Solvency
Score

Clarkson PLC's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CKN Price Targets Summary
Clarkson PLC

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

According to Wall Street analysts, the average 1-year price target for CKN is 4 972.5 GBX with a low forecast of 4 343 GBX and a high forecast of 5 460 GBX.

Lowest
Price Target
4 343 GBX
17% Upside
Average
Price Target
4 972.5 GBX
34% Upside
Highest
Price Target
5 460 GBX
47% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CKN?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CKN 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Clarkson PLC Logo
Clarkson PLC

Country

United Kingdom

Industry

Marine

Market Cap

1.1B GBP

Dividend Yield

2.8%

Description

Clarkson Plc engages in the provision of integrated shipping services. The firm's segments include Broking, Financial, Support and Research. The Broking division represents services provided to shipowners and charterers in the transportation by sea of a range of cargoes. The company also represents services provided to buyers and sellers/yards relating to sale and purchase transactions. The Financial division represents full-service investment banking, specializing in the maritime, oil services and natural resources sectors. The company also provides structured asset finance services and structured projects in the shipping, offshore and real estate sectors. Support includes port and agency services representing ship agency services provided throughout the United Kingdom and Egypt. Research services encompass the provision of shipping-related information and publications.

Contact

London
Commodity Quay, St Katharine Docks
+442073340000.0
www.clarksons.com

IPO

1986-06-30

Employees

1 693

Officers

CEO & Executive Director
Mr. Andi L Case
CFO, COO & Executive Director
Mr. Jeffrey David Woyda B.A., F.C.A.
Group General Counsel
Ms. Sandra Rosignoli
Head of Public Relations
Kate Hoare
Group Head of Human Resource
Harriet Oliver
Head of Specialised Products
Mr. Matt Russell
Show More
Financial Controller
Mr. Mike Cahill
Group Company Secretary
Ms. Deborah Anne Abrehart
Managing Director of Clarksons Platou Asia Shanghai
Mr. Yu Wang Cheng
Show Less

See Also

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

The intrinsic value of one CKN stock under the Base Case scenario is 5 513.68 GBX.

Is CKN stock undervalued or overvalued?

Compared to the current market price of 3 712.99 GBX, Clarkson PLC is Undervalued by 33%.

Back to Top