
Indivior PLC
LSE:INDV

Intrinsic Value
The intrinsic value of one
INDV
stock under the Base Case scenario is
1 860.06
GBX.
Compared to the current market price of 714 GBX,
Indivior PLC
is
Undervalued by 62%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Indivior PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Indivior PLC
Balance Sheet Decomposition
Indivior PLC
Current Assets | 829m |
Cash & Short-Term Investments | 320m |
Receivables | 288m |
Other Current Assets | 221m |
Non-Current Assets | 637m |
Long-Term Investments | 27m |
PP&E | 136m |
Intangibles | 177m |
Other Non-Current Assets | 297m |
Free Cash Flow Analysis
Indivior PLC
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Indivior PLC
Revenue
|
1.2B
USD
|
Cost of Revenue
|
-258m
USD
|
Gross Profit
|
930m
USD
|
Operating Expenses
|
-717m
USD
|
Operating Income
|
213m
USD
|
Other Expenses
|
-261m
USD
|
Net Income
|
-48m
USD
|
INDV Profitability Score
Profitability Due Diligence
Indivior PLC's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Indivior PLC's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
INDV Solvency Score
Solvency Due Diligence
Indivior PLC's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Score
Indivior PLC's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
INDV Price Targets Summary
Indivior PLC
According to Wall Street analysts, the average 1-year price target for
INDV
is 1 153.88 GBX
with a low forecast of 984.75 GBX and a high forecast of 1 312.5 GBX.
Dividends
Current shareholder yield for INDV 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
INDV
stock under the Base Case scenario is
1 860.06
GBX.
Compared to the current market price of 714 GBX,
Indivior PLC
is
Undervalued by 62%.