
Derwent London PLC
LSE:DLN

Intrinsic Value
The intrinsic value of one
DLN
stock under the Base Case scenario is
2 365.89
GBX.
Compared to the current market price of 1 832 GBX,
Derwent London PLC
is
Undervalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Derwent London PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Derwent London PLC
Balance Sheet Decomposition
Derwent London PLC
Current Assets | 232.4m |
Cash & Short-Term Investments | 20.3m |
Receivables | 39.1m |
Other Current Assets | 173m |
Non-Current Assets | 4.8B |
Long-Term Investments | 4.5B |
PP&E | 47.5m |
Other Non-Current Assets | 201.7m |
Free Cash Flow Analysis
Derwent London PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Derwent London PLC
Revenue
|
276.9m
GBP
|
Cost of Revenue
|
-78.6m
GBP
|
Gross Profit
|
198.3m
GBP
|
Operating Expenses
|
-41.1m
GBP
|
Operating Income
|
157.2m
GBP
|
Other Expenses
|
-41.3m
GBP
|
Net Income
|
115.9m
GBP
|
DLN Profitability Score
Profitability Due Diligence
Derwent London PLC's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Derwent London PLC's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
DLN Solvency Score
Solvency Due Diligence
Derwent London PLC's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Score
Derwent London PLC's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DLN Price Targets Summary
Derwent London PLC
According to Wall Street analysts, the average 1-year price target for
DLN
is 2 389.44 GBX
with a low forecast of 1 818 GBX and a high forecast of 3 150 GBX.
Dividends
Current shareholder yield for DLN 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
DLN
stock under the Base Case scenario is
2 365.89
GBX.
Compared to the current market price of 1 832 GBX,
Derwent London PLC
is
Undervalued by 23%.