MS International PLC
LSE:MSI
Intrinsic Value
The intrinsic value of one MSI stock under the Base Case scenario is 952.38 GBX. Compared to the current market price of 895 GBX, MS International PLC is Undervalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
MS International PLC
Fundamental Analysis

Revenue & Expenses Breakdown
MS International PLC
Balance Sheet Decomposition
MS International PLC
Current Assets | 100.2m |
Cash & Short-Term Investments | 27.9m |
Receivables | 29m |
Other Current Assets | 43.4m |
Non-Current Assets | 31.9m |
PP&E | 29.2m |
Intangibles | 2.4m |
Other Non-Current Assets | 305k |
Free Cash Flow Analysis
MS International PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
MS International PLC
Revenue
|
107.3m
GBP
|
Cost of Revenue
|
-72.9m
GBP
|
Gross Profit
|
34.4m
GBP
|
Operating Expenses
|
-21.9m
GBP
|
Operating Income
|
12.4m
GBP
|
Other Expenses
|
-300k
GBP
|
Net Income
|
12.1m
GBP
|
MSI Profitability Score
Profitability Due Diligence
MS International PLC's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Score
MS International PLC's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
MSI Solvency Score
Solvency Due Diligence
MS International PLC's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Score
MS International PLC's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MSI Price Targets Summary
MS International PLC
Dividends
Current shareholder yield for MSI 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 MSI stock under the Base Case scenario is 952.38 GBX.
Compared to the current market price of 895 GBX, MS International PLC is Undervalued by 6%.