
International Distributions Services PLC
LSE:IDS

Intrinsic Value
The intrinsic value of one
IDS
stock under the Base Case scenario is
625.55
GBX.
Compared to the current market price of 363.4 GBX,
International Distributions Services PLC
is
Undervalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
International Distributions Services PLC
Fundamental Analysis



Revenue & Expenses Breakdown
International Distributions Services PLC
Balance Sheet Decomposition
International Distributions Services PLC
Current Assets | 2.4B |
Cash & Short-Term Investments | 742m |
Receivables | 1.6B |
Other Current Assets | 101m |
Non-Current Assets | 5.8B |
Long-Term Investments | 1m |
PP&E | 3.2B |
Intangibles | 714m |
Other Non-Current Assets | 1.9B |
Free Cash Flow Analysis
International Distributions Services PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
International Distributions Services PLC
Revenue
|
13.2B
GBP
|
Cost of Revenue
|
-6.9B
GBP
|
Gross Profit
|
6.3B
GBP
|
Operating Expenses
|
-6B
GBP
|
Operating Income
|
323m
GBP
|
Other Expenses
|
-71m
GBP
|
Net Income
|
252m
GBP
|
IDS Profitability Score
Profitability Due Diligence
International Distributions Services PLC's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
International Distributions Services PLC's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
IDS Solvency Score
Solvency Due Diligence
International Distributions Services PLC's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Score
International Distributions Services PLC's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
IDS Price Targets Summary
International Distributions Services PLC
According to Wall Street analysts, the average 1-year price target for
IDS
is 362.25 GBX
with a low forecast of 303 GBX and a high forecast of 388.5 GBX.
Dividends
Current shareholder yield for IDS 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
IDS
stock under the Base Case scenario is
625.55
GBX.
Compared to the current market price of 363.4 GBX,
International Distributions Services PLC
is
Undervalued by 42%.