
Smith & Nephew PLC
LSE:SN

Intrinsic Value
The intrinsic value of one
SN
stock under the Base Case scenario is
1 362.67
GBX.
Compared to the current market price of 1 071 GBX,
Smith & Nephew PLC
is
Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Smith & Nephew PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Smith & Nephew PLC
Balance Sheet Decomposition
Smith & Nephew PLC
Current Assets | 4.4B |
Cash & Short-Term Investments | 619m |
Receivables | 1.4B |
Other Current Assets | 2.4B |
Non-Current Assets | 5.9B |
Long-Term Investments | 16m |
PP&E | 1.4B |
Intangibles | 4.1B |
Other Non-Current Assets | 437m |
Free Cash Flow Analysis
Smith & Nephew PLC
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Smith & Nephew PLC
Revenue
|
5.8B
USD
|
Cost of Revenue
|
-1.7B
USD
|
Gross Profit
|
4.1B
USD
|
Operating Expenses
|
-3.2B
USD
|
Operating Income
|
890m
USD
|
Other Expenses
|
-478m
USD
|
Net Income
|
412m
USD
|
SN Profitability Score
Profitability Due Diligence
Smith & Nephew PLC's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Smith & Nephew PLC's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
SN Solvency Score
Solvency Due Diligence
Smith & Nephew PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Smith & Nephew PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SN Price Targets Summary
Smith & Nephew PLC
According to Wall Street analysts, the average 1-year price target for
SN
is 1 258.11 GBX
with a low forecast of 1 020.1 GBX and a high forecast of 1 543.5 GBX.
Dividends
Current shareholder yield for SN 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
SN
stock under the Base Case scenario is
1 362.67
GBX.
Compared to the current market price of 1 071 GBX,
Smith & Nephew PLC
is
Undervalued by 21%.