Hercules Site Services PLC
LSE:HERC
Intrinsic Value
The intrinsic value of one HERC stock under the Base Case scenario is 71.64 GBX. Compared to the current market price of 48.5 GBX, Hercules Site Services PLC is Undervalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hercules Site Services PLC
Fundamental Analysis

Revenue & Expenses Breakdown
Hercules Site Services PLC
Balance Sheet Decomposition
Hercules Site Services PLC
Current Assets | 37.8m |
Cash & Short-Term Investments | 6.4m |
Receivables | 19.5m |
Other Current Assets | 11.9m |
Non-Current Assets | 9.8m |
PP&E | 7.4m |
Intangibles | 2.3m |
Free Cash Flow Analysis
Hercules Site Services PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Hercules Site Services PLC
Revenue
|
101.9m
GBP
|
Cost of Revenue
|
-87m
GBP
|
Gross Profit
|
15m
GBP
|
Operating Expenses
|
-11.4m
GBP
|
Operating Income
|
3.6m
GBP
|
Other Expenses
|
-5.3m
GBP
|
Net Income
|
-1.7m
GBP
|
HERC Profitability Score
Profitability Due Diligence
Hercules Site Services PLC's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
Hercules Site Services PLC's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
HERC Solvency Score
Solvency Due Diligence
Hercules Site Services PLC's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Score
Hercules Site Services PLC's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HERC Price Targets Summary
Hercules Site Services PLC
According to Wall Street analysts, the average 1-year price target for HERC is 76.5 GBX with a low forecast of 70.7 GBX and a high forecast of 84 GBX.
Dividends
Current shareholder yield for HERC 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 HERC stock under the Base Case scenario is 71.64 GBX.
Compared to the current market price of 48.5 GBX, Hercules Site Services PLC is Undervalued by 32%.