Marshalls PLC
LSE:MSLH

Watchlist Manager
Marshalls PLC Logo
Marshalls PLC
LSE:MSLH
Watchlist
Price: 325 GBX 3.17% Market Closed
Market Cap: 819.1m GBX
Have any thoughts about
Marshalls PLC?
Write Note

Intrinsic Value

The intrinsic value of one MSLH stock under the Base Case scenario is 363.85 GBX. Compared to the current market price of 325 GBX, Marshalls PLC is Undervalued by 11%.

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

MSLH Intrinsic Value
363.85 GBX
Undervaluation 11%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Marshalls 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 MSLH 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 MSLH?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Marshalls PLC

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:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Marshalls PLC

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

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

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

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

Show all valuation multiples
for Marshalls PLC.

Provide P/S
for Marshalls PLC.

Provide P/E
for Marshalls PLC.

Provide P/OCF
for Marshalls PLC.

Provide P/FCFE
for Marshalls PLC.

Provide P/B
for Marshalls PLC.

Provide EV/S
for Marshalls PLC.

Provide EV/GP
for Marshalls PLC.

Provide EV/EBITDA
for Marshalls PLC.

Provide EV/EBIT
for Marshalls PLC.

Provide EV/OCF
for Marshalls PLC.

Provide EV/FCFF
for Marshalls PLC.

Provide EV/IC
for Marshalls PLC.

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

What are the Revenue projections
for Marshalls PLC?

How accurate were the past Revenue estimates
for Marshalls PLC?

What are the Net Income projections
for Marshalls PLC?

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

What are the EPS projections
for Marshalls PLC?

How accurate were the past EPS estimates
for Marshalls PLC?

What are the EBIT projections
for Marshalls PLC?

How accurate were the past EBIT estimates
for Marshalls PLC?

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

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

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

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

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

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

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

Show all profitability ratios
for Marshalls PLC.

Provide ROE
for Marshalls PLC.

Provide ROA
for Marshalls PLC.

Provide ROIC
for Marshalls PLC.

Provide ROCE
for Marshalls PLC.

Provide Gross Margin
for Marshalls PLC.

Provide Operating Margin
for Marshalls PLC.

Provide Net Margin
for Marshalls PLC.

Provide FCF Margin
for Marshalls PLC.

Show all solvency ratios
for Marshalls PLC.

Provide D/E Ratio
for Marshalls PLC.

Provide D/A Ratio
for Marshalls PLC.

Provide Interest Coverage Ratio
for Marshalls PLC.

Provide Altman Z-Score Ratio
for Marshalls PLC.

Provide Quick Ratio
for Marshalls PLC.

Provide Current Ratio
for Marshalls PLC.

Provide Cash Ratio
for Marshalls PLC.

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

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

What is the current Free Cash Flow
of Marshalls PLC?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Marshalls PLC

Current Assets 347m
Cash & Short-Term Investments 65.4m
Receivables 132.3m
Other Current Assets 149.3m
Non-Current Assets 882.2m
PP&E 298.6m
Intangibles 556.6m
Other Non-Current Assets 27m
Current Liabilities 166m
Accounts Payable 154.2m
Other Current Liabilities 11.8m
Non-Current Liabilities 382.6m
Long-Term Debt 287.1m
Other Non-Current Liabilities 95.5m
Efficiency

Earnings Waterfall
Marshalls PLC

Revenue
623.8m GBP
Cost of Revenue
-230.9m GBP
Gross Profit
392.9m GBP
Operating Expenses
-336.4m GBP
Operating Income
56.5m GBP
Other Expenses
-34.9m GBP
Net Income
21.6m GBP

Free Cash Flow Analysis
Marshalls PLC

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

MSLH Profitability Score
Profitability Due Diligence

Marshalls PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive Operating Income
50/100
Profitability
Score

Marshalls PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

MSLH Solvency Score
Solvency Due Diligence

Marshalls 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
Average Altman Z-Score
45/100
Solvency
Score

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

Wall St
Price Targets

MSLH Price Targets Summary
Marshalls PLC

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

According to Wall Street analysts, the average 1-year price target for MSLH is 441.51 GBX with a low forecast of 303 GBX and a high forecast of 840 GBX.

Lowest
Price Target
303 GBX
7% Downside
Average
Price Target
441.51 GBX
36% Upside
Highest
Price Target
840 GBX
158% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for MSLH?

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 MSLH 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

Marshalls PLC Logo
Marshalls PLC

Country

United Kingdom

Industry

Construction

Market Cap

822.1m GBP

Dividend Yield

2.55%

Description

Marshalls Plc engages in the manufacturing of natural stone and concrete hard landscaping products, supplying to the construction, home improvement and landscape markets. The company is headquartered in Elland, West Yorkshire and currently employs 2,526 full-time employees. The firm is engaged in supplying natural stone and concrete products to the construction, home improvement and landscape markets. The firm's segments include Landscape Products and Other. Its Landscape Products segment focuses on integrated production, logistics and distribution network supporting both end markets. Its Other segment includes its Landscape Protection, Mineral Products, Mortars and Screeds and International operations. The firm offer products for commercial spaces and gardens and driveways spaces. The firm's products include block paving, paving flags, kerb stones, natural stone, sustainable drainage systems (SuDS), street furniture, artificial grass and walling, among others. The company also offers accessories which includes garden cleaning and maintenance, garden installation, and driveway accessories.

Contact

WEST YORKSHIRE
Elland
Landscape House, Lowfields
www.marshalls.co.uk

IPO

1986-01-03

Employees

2 526

Officers

CFO & Director
Mr. Justin Lockwood
COO & Director
Mr. Simon Gerald Bourne
CEO & Director
Mr. Matthew Grant Pullen
Group General Counsel & Group Company Secretary
Mr. Shiv Sibal
Managing Director of Landscape Products
Mr. Ben Warren

See Also

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

The intrinsic value of one MSLH stock under the Base Case scenario is 363.85 GBX.

Is MSLH stock undervalued or overvalued?

Compared to the current market price of 325 GBX, Marshalls PLC is Undervalued by 11%.

Back to Top