M

MS International PLC
LSE:MSI

Watchlist Manager
MS International PLC
LSE:MSI
Watchlist
Price: 895 GBX Market Closed
Market Cap: 144.6m GBX

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:

MSI Intrinsic Value
952.38 GBX
Undervaluation 6%
Intrinsic Value
Price
M
Worst Case
Base Case
Best Case

Valuation History
MS International PLC

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

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

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

Start Valuation
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
MSI
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for MSI cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

MS International PLC
LSE:MSI
UK
Aerospace & Defense
Market Cap
144m GBX
IPO
Jan 2, 1986
UK
Aerospace & Defense
Market Cap
144m GBX
IPO
Jan 2, 1986
Price
gbxfalse
EPS
ÂŁfalse
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about MSI?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about MS International PLC
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
MS International PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

ROE is Increasing
Positive Gross Profit
Negative Free Cash Flow
Positive 3-Years Revenue Growth
59/100
Profitability
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.

Negative Net Debt
Low D/E
Long-Term Solvency
Average Altman Z-Score
67/100
Solvency
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

There are no price targets for MSI.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

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 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?

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

Ownership

MSI Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one MSI stock?

The intrinsic value of one MSI stock under the Base Case scenario is 952.38 GBX.

Is MSI stock undervalued or overvalued?

Compared to the current market price of 895 GBX, MS International PLC is Undervalued by 6%.

Back to Top