Marlowe PLC
LSE:MRL

Watchlist Manager
Marlowe PLC Logo
Marlowe PLC
LSE:MRL
Watchlist
Price: 340.223 GBX 0.07% Market Closed
Market Cap: 291.5m GBX
Have any thoughts about
Marlowe PLC?
Write Note

Intrinsic Value

The intrinsic value of one MRL stock under the Base Case scenario is 376.124 GBX. Compared to the current market price of 340.223 GBX, Marlowe PLC is Undervalued by 10%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

MRL Intrinsic Value
376.124 GBX
Undervaluation 10%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Marlowe PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for MRL cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about MRL?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Commercial Services & Supplies Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Marlowe PLC

Provide an overview of the primary business activities
of Marlowe PLC.

What unique competitive advantages
does Marlowe PLC hold over its rivals?

What risks and challenges
does Marlowe PLC face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Marlowe PLC.

Provide P/S
for Marlowe PLC.

Provide P/E
for Marlowe PLC.

Provide P/OCF
for Marlowe PLC.

Provide P/FCFE
for Marlowe PLC.

Provide P/B
for Marlowe PLC.

Provide EV/S
for Marlowe PLC.

Provide EV/GP
for Marlowe PLC.

Provide EV/EBITDA
for Marlowe PLC.

Provide EV/EBIT
for Marlowe PLC.

Provide EV/OCF
for Marlowe PLC.

Provide EV/FCFF
for Marlowe PLC.

Provide EV/IC
for Marlowe PLC.

Show me price targets
for Marlowe PLC made by professional analysts.

What are the Revenue projections
for Marlowe PLC?

How accurate were the past Revenue estimates
for Marlowe PLC?

What are the Net Income projections
for Marlowe PLC?

How accurate were the past Net Income estimates
for Marlowe PLC?

What are the EPS projections
for Marlowe PLC?

How accurate were the past EPS estimates
for Marlowe PLC?

What are the EBIT projections
for Marlowe PLC?

How accurate were the past EBIT estimates
for Marlowe PLC?

Compare the revenue forecasts
for Marlowe PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Marlowe PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Marlowe PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Marlowe PLC compared to its peers.

Compare the P/E ratios
of Marlowe PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Marlowe PLC with its peers.

Analyze the financial leverage
of Marlowe PLC compared to its main competitors.

Show all profitability ratios
for Marlowe PLC.

Provide ROE
for Marlowe PLC.

Provide ROA
for Marlowe PLC.

Provide ROIC
for Marlowe PLC.

Provide ROCE
for Marlowe PLC.

Provide Gross Margin
for Marlowe PLC.

Provide Operating Margin
for Marlowe PLC.

Provide Net Margin
for Marlowe PLC.

Provide FCF Margin
for Marlowe PLC.

Show all solvency ratios
for Marlowe PLC.

Provide D/E Ratio
for Marlowe PLC.

Provide D/A Ratio
for Marlowe PLC.

Provide Interest Coverage Ratio
for Marlowe PLC.

Provide Altman Z-Score Ratio
for Marlowe PLC.

Provide Quick Ratio
for Marlowe PLC.

Provide Current Ratio
for Marlowe PLC.

Provide Cash Ratio
for Marlowe PLC.

What is the historical Revenue growth
over the last 5 years for Marlowe PLC?

What is the historical Net Income growth
over the last 5 years for Marlowe PLC?

What is the current Free Cash Flow
of Marlowe PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Marlowe PLC.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Marlowe PLC

Current Assets 507.2m
Receivables 99.3m
Other Current Assets 407.9m
Non-Current Assets 383.1m
PP&E 35.5m
Intangibles 343.2m
Other Non-Current Assets 4.4m
Current Liabilities 408.2m
Accounts Payable 83.5m
Short-Term Debt 25.8m
Other Current Liabilities 298.9m
Non-Current Liabilities 44.6m
Long-Term Debt 16.9m
Other Non-Current Liabilities 27.7m
Efficiency

Earnings Waterfall
Marlowe PLC

Revenue
402.9m GBP
Cost of Revenue
-251.3m GBP
Gross Profit
151.6m GBP
Operating Expenses
-136.9m GBP
Operating Income
14.7m GBP
Other Expenses
-24.9m GBP
Net Income
-10.2m GBP

Free Cash Flow Analysis
Marlowe PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

MRL Profitability Score
Profitability Due Diligence

Marlowe PLC's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Negative Free Cash Flow
Positive 1-Year Revenue Growth
45/100
Profitability
Score

Marlowe PLC's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

MRL Solvency Score
Solvency Due Diligence

Marlowe PLC's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
45/100
Solvency
Score

Marlowe PLC's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MRL Price Targets Summary
Marlowe PLC

Wall Street analysts forecast MRL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MRL is 451.714 GBX with a low forecast of 327.24 GBX and a high forecast of 745.5 GBX.

Lowest
Price Target
327.24 GBX
4% Downside
Average
Price Target
451.714 GBX
33% Upside
Highest
Price Target
745.5 GBX
119% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for MRL?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for MRL 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Marlowe PLC Logo
Marlowe PLC

Country

United Kingdom

Industry

Commercial Services & Supplies

Market Cap

291.5m GBP

Dividend Yield

45.56%

Description

Marlowe Plc engages in the provision of fire protection, security systems, and water treatment services. The firm operates through two segments: Governance, Risk & Compliance (GRC) and Testing, Inspection & Certification (TIC). Its business lines cover areas, such as risk and compliance, health and safety, employment law and human resources (HR) and occupational health within GRC, and fire safety, security and water hygiene compliance testing and inspection services within TIC. The Company’s wholly owned subsidiaries include Marlowe 2016 Limited, William Martin 2018 Limited, William Martin Compliance Solutions Limited, William Martin Firefly Limited, Nestor Business Consultancy Limited and Law at Work (IS) Ltd.

Contact

London
20 Grosvenor Place
+442038138498.0
www.marloweplc.com

IPO

2016-03-31

Employees

3 000

Officers

CFO & Director
Mr. Adam Thomas Councell A.C.M.A.
Head of Investor Relations & Strategy
Benjamin Tucker
Chief Executive of William Martin and MD of Software Risk & Compliance
Beatriz Shorrock
Chief Executive of Fire & Security Businesses
Mr. Robert Flinn
Head of Health & Safety Services-WorkNest
Nick Wilson
HR Director of HealthWork
Ruth Weanie
Show More
Group HR Director - Marlowe Fire & Security Limited
Jennifer Hulme
Chief Executive of the Water & Air Businesses
Andy Walls
Company Secretary
Christopher Bone
Software Director
John Wills
Show Less

See Also

Discover More
What is the Intrinsic Value of one MRL stock?

The intrinsic value of one MRL stock under the Base Case scenario is 376.124 GBX.

Is MRL stock undervalued or overvalued?

Compared to the current market price of 340.223 GBX, Marlowe PLC is Undervalued by 10%.

Back to Top