
Distil PLC
LSE:DIS

Intrinsic Value
The intrinsic value of one
DIS
stock under the Base Case scenario is
0.3436
GBX.
Compared to the current market price of 0.0475 GBX,
Distil PLC
is
Undervalued by 86%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Distil PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Distil PLC
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 |
Free Cash Flow Analysis
Distil PLC
GBP | |
Free Cash Flow | GBP |
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
|
DIS Profitability Score
Profitability Due Diligence
Distil PLC's profitability score is 19/100. The higher the profitability score, the more profitable the company is.

Score
Distil PLC's profitability score is 19/100. 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.

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
Dividends
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?
The intrinsic value of one
DIS
stock under the Base Case scenario is
0.3436
GBX.
Compared to the current market price of 0.0475 GBX,
Distil PLC
is
Undervalued by 86%.