
RS Group PLC
LSE:RS1

Intrinsic Value
The intrinsic value of one
RS1
stock under the Base Case scenario is
770.01
GBX.
Compared to the current market price of 497.6 GBX,
RS Group PLC
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
RS Group PLC
Fundamental Analysis


Revenue & Expenses Breakdown
RS Group PLC
Balance Sheet Decomposition
RS Group PLC
Current Assets | 1.6B |
Cash & Short-Term Investments | 274.2m |
Receivables | 653.4m |
Other Current Assets | 648.2m |
Non-Current Assets | 1.2B |
Long-Term Investments | 800k |
PP&E | 226.9m |
Intangibles | 911.3m |
Other Non-Current Assets | 14.5m |
Free Cash Flow Analysis
RS Group PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
RS Group PLC
Revenue
|
2.9B
GBP
|
Cost of Revenue
|
-1.7B
GBP
|
Gross Profit
|
1.2B
GBP
|
Operating Expenses
|
-985.7m
GBP
|
Operating Income
|
261.4m
GBP
|
Other Expenses
|
-91.7m
GBP
|
Net Income
|
169.7m
GBP
|
RS1 Profitability Score
Profitability Due Diligence
RS Group PLC's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
RS Group PLC's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
RS1 Solvency Score
Solvency Due Diligence
RS Group PLC's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Score
RS Group PLC's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RS1 Price Targets Summary
RS Group PLC
According to Wall Street analysts, the average 1-year price target for
RS1
is 790.5 GBX
with a low forecast of 595.9 GBX and a high forecast of 945 GBX.
Dividends
Current shareholder yield for RS1 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
RS1
stock under the Base Case scenario is
770.01
GBX.
Compared to the current market price of 497.6 GBX,
RS Group PLC
is
Undervalued by 35%.