Distil PLC
LSE:DIS

Watchlist Manager
Distil PLC Logo
Distil PLC
LSE:DIS
Watchlist
Price: 0.14 GBX Market Closed
Market Cap: 2m GBX
Have any thoughts about
Distil PLC?
Write Note

Intrinsic Value

DIS doesn't have a meaningful market cap.

The intrinsic value of one DIS stock under the Base Case scenario is 0.42 GBX. Compared to the current market price of 0.14 GBX, Distil PLC is Undervalued by 66%.

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

DIS Intrinsic Value
0.42 GBX
Undervaluation 66%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Distil 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 DIS 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 DIS?
Bearish
Neutral
Bullish

Fundamental Analysis

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:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Distil PLC

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

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

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

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

Show all valuation multiples
for Distil PLC.

Provide P/S
for Distil PLC.

Provide P/E
for Distil PLC.

Provide P/OCF
for Distil PLC.

Provide P/FCFE
for Distil PLC.

Provide P/B
for Distil PLC.

Provide EV/S
for Distil PLC.

Provide EV/GP
for Distil PLC.

Provide EV/EBITDA
for Distil PLC.

Provide EV/EBIT
for Distil PLC.

Provide EV/OCF
for Distil PLC.

Provide EV/FCFF
for Distil PLC.

Provide EV/IC
for Distil PLC.

What are the Revenue projections
for Distil PLC?

How accurate were the past Revenue estimates
for Distil PLC?

What are the Net Income projections
for Distil PLC?

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

What are the EPS projections
for Distil PLC?

How accurate were the past EPS estimates
for Distil PLC?

What are the EBIT projections
for Distil PLC?

How accurate were the past EBIT estimates
for Distil PLC?

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

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

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

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

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

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

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

Show all profitability ratios
for Distil PLC.

Provide ROE
for Distil PLC.

Provide ROA
for Distil PLC.

Provide ROIC
for Distil PLC.

Provide ROCE
for Distil PLC.

Provide Gross Margin
for Distil PLC.

Provide Operating Margin
for Distil PLC.

Provide Net Margin
for Distil PLC.

Provide FCF Margin
for Distil PLC.

Show all solvency ratios
for Distil PLC.

Provide D/E Ratio
for Distil PLC.

Provide D/A Ratio
for Distil PLC.

Provide Interest Coverage Ratio
for Distil PLC.

Provide Altman Z-Score Ratio
for Distil PLC.

Provide Quick Ratio
for Distil PLC.

Provide Current Ratio
for Distil PLC.

Provide Cash Ratio
for Distil PLC.

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

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

What is the current Free Cash Flow
of Distil PLC?

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

Business Breakdown

Distil PLC is an innovative UK-based company that specializes in producing a range of premium alcoholic beverages, particularly focused on the growth and development of gin and vodka brands. At the heart of Distil’s strategy is its commitment to quality and craftsmanship, which has allowed it to carve a distinctive niche in an increasingly competitive market. The company has garnered attention for its unique, handcrafted spirits that appeal to discerning consumers looking for artisanal products. With popular offerings like the premium gin brand, RedLeg, and the award-winning vodka, the Distil portfolio not only highlights the company's dedication to excellence but also underscores its abilit...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Distil PLC

Current Assets 2.3m
Cash & Short-Term Investments 526k
Receivables 580k
Other Current Assets 1.2m
Non-Current Assets 4.7m
Long-Term Investments 3m
PP&E 142k
Intangibles 1.5m
Other Non-Current Assets 126k
Current Liabilities 666k
Accounts Payable 516k
Other Current Liabilities 150k
Efficiency

Earnings Waterfall
Distil PLC

Revenue
1.5m GBP
Cost of Revenue
-787k GBP
Gross Profit
736k GBP
Operating Expenses
-1.6m GBP
Operating Income
-890k GBP
Other Expenses
-277k GBP
Net Income
-1.2m GBP

Free Cash Flow Analysis
Distil PLC

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

DIS Profitability Score
Profitability Due Diligence

Distil PLC's profitability score is 23/100. The higher the profitability score, the more profitable the company is.

23/100
Profitability
Score

Distil PLC's profitability score is 23/100. The higher the profitability score, the more profitable the company is.

DIS Solvency Score
Solvency Due Diligence

Distil PLC's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
79/100
Solvency
Score

Distil PLC's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DIS Price Targets Summary
Distil PLC

There are no price targets for DIS.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for DIS?

Click here to dive deeper.

Dividends

Distil PLC
does not pay dividends
Shareholder Yield

Current shareholder yield for DIS 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
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Distil PLC Logo
Distil PLC

Country

United Kingdom

Industry

Beverages

Market Cap

2m GBP

Dividend Yield

0%

Description

Distil Plc is a holding company, which engages in the marketing and sale of spirits and wines. The firm is engaged in marketing and selling of RedLeg Spiced Rum, Blackwoods Vintage Gin, Blackwoods Vodka, Blavod Original Black Vodka, Trove Botanical Spirit and Diva Vodka. RedLeg is a premium Caribbean rum, infused with spices. Jagos is the vodka-based cream liqueur with a vanilla cream flavor made with whole cream. Blavod is made using grain vodka, triple distilled and double filtered. Diva Vodka is made using grain vodka and seven times filtered. The firm markets and sells its brands in various international markets, including the United Kingdom, the United States, Germany, Spain, Australia and Russia. The firm's subsidiaries include Distil Company Limited, Blavod Properties Limited and RegLeg Rum Company Limited.

Contact

London
Suite 113,, 3 More London
+442075838304.0
www.distil.uk.com

IPO

2001-02-26

Employees

7

Officers

Executive Chairman
Mr. Donald Colin Goulding
Secretary & Independent Non-Executive Director
Mr. Shaun Claydon ACA
Finance & Operations Director of Distil Company Ltd
Ms. Adebola Adebo
Marketing Director of Distil Company Ltd
Ms. Sarah Claire Kingsbury

See Also

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

The intrinsic value of one DIS stock under the Base Case scenario is 0.42 GBX.

Is DIS stock undervalued or overvalued?

Compared to the current market price of 0.14 GBX, Distil PLC is Undervalued by 66%.

Back to Top