
Keywords Studios PLC
LSE:KWS

Intrinsic Value
The intrinsic value of one
KWS
stock under the Base Case scenario is
2 968.12
GBX.
Compared to the current market price of 2 446 GBX,
Keywords Studios PLC
is
Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Keywords Studios PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Keywords Studios PLC
Balance Sheet Decomposition
Keywords Studios PLC
Current Assets | 248.1m |
Cash & Short-Term Investments | 29.9m |
Receivables | 200.3m |
Other Current Assets | 17.9m |
Non-Current Assets | 821.2m |
Long-Term Investments | 187k |
PP&E | 99.1m |
Intangibles | 681.7m |
Other Non-Current Assets | 40.2m |
Free Cash Flow Analysis
Keywords Studios PLC
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Keywords Studios PLC
Revenue
|
869.8m
EUR
|
Cost of Revenue
|
-551.4m
EUR
|
Gross Profit
|
318.4m
EUR
|
Operating Expenses
|
-248.7m
EUR
|
Operating Income
|
69.7m
EUR
|
Other Expenses
|
-96m
EUR
|
Net Income
|
-26.3m
EUR
|
KWS Profitability Score
Profitability Due Diligence
Keywords Studios PLC's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Keywords Studios PLC's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
KWS Solvency Score
Solvency Due Diligence
Keywords Studios PLC's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Score
Keywords Studios PLC's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KWS Price Targets Summary
Keywords Studios PLC
Dividends
Current shareholder yield for KWS 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
KWS
stock under the Base Case scenario is
2 968.12
GBX.
Compared to the current market price of 2 446 GBX,
Keywords Studios PLC
is
Undervalued by 18%.