Intrinsic Value

DIS doesn't have a meaningful market cap.
DIS's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one DIS stock under the Base Case scenario is 0.3377 GBX. Compared to the current market price of 0.0775 GBX, Distil PLC is Undervalued by 77%.

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

DIS Intrinsic Value
0.3377 GBX
Undervaluation 77%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Distil PLC

DIS
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for DIS cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about DIS?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Distil PLC
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Distil PLC

Current Assets 1.8m
Cash & Short-Term Investments 314k
Receivables 233k
Other Current Assets 1.3m
Non-Current Assets 5.1m
Long-Term Investments 3m
PP&E 489k
Intangibles 1.5m
Other Non-Current Assets 126k
Efficiency

Free Cash Flow Analysis
Distil PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Distil PLC

Revenue
1.3m GBP
Cost of Revenue
-673k GBP
Gross Profit
611k GBP
Operating Expenses
-1.7m GBP
Operating Income
-1.1m GBP
Other Expenses
-287k GBP
Net Income
-1.4m GBP
Fundamental Scores

DIS Profitability Score
Profitability Due Diligence

Distil PLC's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Negative 1-Year Revenue Growth
Declining ROE
20/100
Profitability
Score

Distil PLC's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

DIS Solvency Score
Solvency Due Diligence

Distil PLC's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Negative Net Debt
60/100
Solvency
Score

Distil PLC's solvency score is 60/100. 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

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
What is the Intrinsic Value of one DIS stock?

The intrinsic value of one DIS stock under the Base Case scenario is 0.3377 GBX.

Is DIS stock undervalued or overvalued?

Compared to the current market price of 0.0775 GBX, Distil PLC is Undervalued by 77%.

Back to Top