
Shaftesbury Capital PLC
LSE:SHC

Intrinsic Value
The intrinsic value of one
SHC
stock under the Base Case scenario is
74.96
GBX.
Compared to the current market price of 125.3 GBX,
Shaftesbury Capital PLC
is
Overvalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shaftesbury Capital PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Shaftesbury Capital PLC
Balance Sheet Decomposition
Shaftesbury Capital PLC
Current Assets | 167.6m |
Cash & Short-Term Investments | 109.8m |
Receivables | 15.2m |
Other Current Assets | 42.6m |
Non-Current Assets | 5.1B |
Long-Term Investments | 4.9B |
PP&E | 25.5m |
Other Non-Current Assets | 139.7m |
Free Cash Flow Analysis
Shaftesbury Capital PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Shaftesbury Capital PLC
Revenue
|
227.1m
GBP
|
Cost of Revenue
|
-78.2m
GBP
|
Gross Profit
|
148.9m
GBP
|
Operating Expenses
|
-20.3m
GBP
|
Operating Income
|
128.6m
GBP
|
Other Expenses
|
123.5m
GBP
|
Net Income
|
252.1m
GBP
|
SHC Profitability Score
Profitability Due Diligence
Shaftesbury Capital PLC's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Shaftesbury Capital PLC's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
SHC Solvency Score
Solvency Due Diligence
Shaftesbury Capital PLC's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Score
Shaftesbury Capital PLC's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SHC Price Targets Summary
Shaftesbury Capital PLC
According to Wall Street analysts, the average 1-year price target for
SHC
is 167.48 GBX
with a low forecast of 131.3 GBX and a high forecast of 218.4 GBX.
Dividends
Current shareholder yield for SHC 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
SHC
stock under the Base Case scenario is
74.96
GBX.
Compared to the current market price of 125.3 GBX,
Shaftesbury Capital PLC
is
Overvalued by 40%.