
Howden Joinery Group PLC
LSE:HWDN

Intrinsic Value
The intrinsic value of one
HWDN
stock under the Base Case scenario is
829.7
GBX.
Compared to the current market price of 745 GBX,
Howden Joinery Group PLC
is
Undervalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Howden Joinery Group PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Howden Joinery Group PLC
Balance Sheet Decomposition
Howden Joinery Group PLC
Current Assets | 1B |
Cash & Short-Term Investments | 343.6m |
Receivables | 290.3m |
Other Current Assets | 390.7m |
Non-Current Assets | 1.2B |
PP&E | 1.1B |
Intangibles | 58.1m |
Other Non-Current Assets | 11.9m |
Free Cash Flow Analysis
Howden Joinery Group PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Howden Joinery Group PLC
Revenue
|
2.3B
GBP
|
Cost of Revenue
|
-891m
GBP
|
Gross Profit
|
1.4B
GBP
|
Operating Expenses
|
-1.1B
GBP
|
Operating Income
|
339.2m
GBP
|
Other Expenses
|
-89.9m
GBP
|
Net Income
|
249.3m
GBP
|
HWDN Profitability Score
Profitability Due Diligence
Howden Joinery Group PLC's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Howden Joinery Group PLC's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
HWDN Solvency Score
Solvency Due Diligence
Howden Joinery Group PLC's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Score
Howden Joinery Group PLC's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HWDN Price Targets Summary
Howden Joinery Group PLC
According to Wall Street analysts, the average 1-year price target for
HWDN
is 960.76 GBX
with a low forecast of 828.2 GBX and a high forecast of 1 270.5 GBX.
Dividends
Current shareholder yield for HWDN 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
HWDN
stock under the Base Case scenario is
829.7
GBX.
Compared to the current market price of 745 GBX,
Howden Joinery Group PLC
is
Undervalued by 10%.