
Imperial Brands PLC
LSE:IMB

Intrinsic Value
The intrinsic value of one
IMB
stock under the Base Case scenario is
4 558.06
GBX.
Compared to the current market price of 2 971 GBX,
Imperial Brands PLC
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Imperial Brands PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Imperial Brands PLC
Balance Sheet Decomposition
Imperial Brands PLC
Current Assets | 8.2B |
Cash & Short-Term Investments | 1.1B |
Receivables | 2.9B |
Other Current Assets | 4.2B |
Non-Current Assets | 19.6B |
Long-Term Investments | 56m |
PP&E | 1.9B |
Intangibles | 15.9B |
Other Non-Current Assets | 1.7B |
Free Cash Flow Analysis
Imperial Brands PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Imperial Brands PLC
Revenue
|
32.4B
GBP
|
Cost of Revenue
|
-25.6B
GBP
|
Gross Profit
|
6.8B
GBP
|
Operating Expenses
|
-3.2B
GBP
|
Operating Income
|
3.6B
GBP
|
Other Expenses
|
-945m
GBP
|
Net Income
|
2.6B
GBP
|
IMB Profitability Score
Profitability Due Diligence
Imperial Brands PLC's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Imperial Brands PLC's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
IMB Solvency Score
Solvency Due Diligence
Imperial Brands PLC's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Score
Imperial Brands PLC's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
IMB Price Targets Summary
Imperial Brands PLC
According to Wall Street analysts, the average 1-year price target for
IMB
is 3 134.59 GBX
with a low forecast of 2 121 GBX and a high forecast of 3 780 GBX.
Dividends
Current shareholder yield for IMB 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
IMB
stock under the Base Case scenario is
4 558.06
GBX.
Compared to the current market price of 2 971 GBX,
Imperial Brands PLC
is
Undervalued by 35%.