
Macfarlane Group PLC
LSE:MACF

Intrinsic Value
The intrinsic value of one
MACF
stock under the Base Case scenario is
176.42
GBX.
Compared to the current market price of 107 GBX,
Macfarlane Group PLC
is
Undervalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Macfarlane Group PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Macfarlane Group PLC
Balance Sheet Decomposition
Macfarlane Group PLC
Current Assets | 87.5m |
Cash & Short-Term Investments | 12.9m |
Receivables | 55.5m |
Other Current Assets | 19m |
Non-Current Assets | 159.5m |
PP&E | 51.7m |
Intangibles | 98m |
Other Non-Current Assets | 9.8m |
Free Cash Flow Analysis
Macfarlane Group PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Macfarlane Group PLC
Revenue
|
270.4m
GBP
|
Cost of Revenue
|
-165.1m
GBP
|
Gross Profit
|
105.4m
GBP
|
Operating Expenses
|
-81.8m
GBP
|
Operating Income
|
23.6m
GBP
|
Other Expenses
|
-8.1m
GBP
|
Net Income
|
15.5m
GBP
|
MACF Profitability Score
Profitability Due Diligence
Macfarlane Group PLC's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Macfarlane Group PLC's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
MACF Solvency Score
Solvency Due Diligence
Macfarlane Group PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Macfarlane Group PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MACF Price Targets Summary
Macfarlane Group PLC
According to Wall Street analysts, the average 1-year price target for
MACF
is 142.8 GBX
with a low forecast of 136.35 GBX and a high forecast of 152.25 GBX.
Dividends
Current shareholder yield for MACF 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
MACF
stock under the Base Case scenario is
176.42
GBX.
Compared to the current market price of 107 GBX,
Macfarlane Group PLC
is
Undervalued by 39%.