F

FW Thorpe PLC
LSE:TFW

Watchlist Manager
FW Thorpe PLC
LSE:TFW
Watchlist
Price: 370 GBX 5.11%
Market Cap: 434.2m GBX
Have any thoughts about
FW Thorpe PLC?
Write Note

Intrinsic Value

The intrinsic value of one TFW stock under the Base Case scenario is 335.6 GBX. Compared to the current market price of 370 GBX, FW Thorpe PLC is Overvalued by 9%.

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

TFW Intrinsic Value
335.6 GBX
Overvaluation 9%
Intrinsic Value
Price
F
Worst Case
Base Case
Best Case

Valuation Backtest
FW Thorpe 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 TFW 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 TFW?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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:

Notes
AI Assistant
AI Assistant
Ask me anything about FW Thorpe PLC

Provide an overview of the primary business activities
of FW Thorpe PLC.

What unique competitive advantages
does FW Thorpe PLC hold over its rivals?

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

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

Show all valuation multiples
for FW Thorpe PLC.

Provide P/S
for FW Thorpe PLC.

Provide P/E
for FW Thorpe PLC.

Provide P/OCF
for FW Thorpe PLC.

Provide P/FCFE
for FW Thorpe PLC.

Provide P/B
for FW Thorpe PLC.

Provide EV/S
for FW Thorpe PLC.

Provide EV/GP
for FW Thorpe PLC.

Provide EV/EBITDA
for FW Thorpe PLC.

Provide EV/EBIT
for FW Thorpe PLC.

Provide EV/OCF
for FW Thorpe PLC.

Provide EV/FCFF
for FW Thorpe PLC.

Provide EV/IC
for FW Thorpe PLC.

What are the Revenue projections
for FW Thorpe PLC?

How accurate were the past Revenue estimates
for FW Thorpe PLC?

What are the Net Income projections
for FW Thorpe PLC?

How accurate were the past Net Income estimates
for FW Thorpe PLC?

What are the EPS projections
for FW Thorpe PLC?

How accurate were the past EPS estimates
for FW Thorpe PLC?

What are the EBIT projections
for FW Thorpe PLC?

How accurate were the past EBIT estimates
for FW Thorpe PLC?

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

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

Compare historical revenue growth rates
of FW Thorpe PLC against its competitors.

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

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

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

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

Show all profitability ratios
for FW Thorpe PLC.

Provide ROE
for FW Thorpe PLC.

Provide ROA
for FW Thorpe PLC.

Provide ROIC
for FW Thorpe PLC.

Provide ROCE
for FW Thorpe PLC.

Provide Gross Margin
for FW Thorpe PLC.

Provide Operating Margin
for FW Thorpe PLC.

Provide Net Margin
for FW Thorpe PLC.

Provide FCF Margin
for FW Thorpe PLC.

Show all solvency ratios
for FW Thorpe PLC.

Provide D/E Ratio
for FW Thorpe PLC.

Provide D/A Ratio
for FW Thorpe PLC.

Provide Interest Coverage Ratio
for FW Thorpe PLC.

Provide Altman Z-Score Ratio
for FW Thorpe PLC.

Provide Quick Ratio
for FW Thorpe PLC.

Provide Current Ratio
for FW Thorpe PLC.

Provide Cash Ratio
for FW Thorpe PLC.

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

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

What is the current Free Cash Flow
of FW Thorpe PLC?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
FW Thorpe PLC

Current Assets 100m
Cash & Short-Term Investments 34.5m
Receivables 35.3m
Other Current Assets 30.2m
Non-Current Assets 123.1m
Long-Term Investments 13.5m
PP&E 38.8m
Intangibles 70.3m
Other Non-Current Assets 633k
Current Liabilities 39.7m
Accounts Payable 36.4m
Other Current Liabilities 3.2m
Non-Current Liabilities 19.7m
Long-Term Debt 4.8m
Other Non-Current Liabilities 15m
Efficiency

Earnings Waterfall
FW Thorpe PLC

Revenue
177.5m GBP
Operating Expenses
-149.4m GBP
Operating Income
28.1m GBP
Other Expenses
-5.9m GBP
Net Income
22.1m GBP

Free Cash Flow Analysis
FW Thorpe PLC

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

TFW Profitability Score
Profitability Due Diligence

FW Thorpe PLC's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive 3-Year Average ROIC
Positive 3-Years Revenue Growth
Positive Operating Income
56/100
Profitability
Score

FW Thorpe PLC's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

TFW Solvency Score
Solvency Due Diligence

FW Thorpe PLC's solvency score is 95/100. The higher the solvency score, the more solvent the company is.

95/100
Solvency
Score

FW Thorpe PLC's solvency score is 95/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TFW Price Targets Summary
FW Thorpe PLC

There are no price targets for TFW.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for TFW?

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 TFW 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

FW Thorpe PLC

Country

United Kingdom

Industry

Electrical Equipment

Market Cap

433.9m GBP

Dividend Yield

2.51%

Description

FW Thorpe Plc engages in the design, manufacture, and supply of professional lighting systems. The company is headquartered in Redditch, Worcestershire and currently employs 696 full-time employees. The firm operates its business segments based on the products and customer base in the lighting market. The segments include Thorlux, Lightronics Participaties B.V., Philip Payne Limited, Solite Europe Limited, Portland Lighting Limited, TRT Lighting Limited, Thorlux Lighting L.L.C., Thorlux Australasia Pty Limited and Thorlux Lighting GmbH. The firm's business segments operate in four geographical areas: the United Kingdom, the Netherlands, the rest of Europe and the rest of the World. Its market sectors include commercial, industrial, education, healthcare, manufacturing, retail, display and hospitality, pharmaceutical, advertising, infrastructure and housing.

Contact

WORCESTERSHIRE
Redditch
North Moons Moat, Merse Road
+441527583200.0
www.fwthorpe.co.uk

IPO

1986-01-20

Employees

696

Officers

Chief Executive, Group Financial Director, Company Secretary & Executive Director
Mr. Craig Muncaster B.A., F.C.M.A.
Joint MD of Thorlux Lighting & Executive Director
Mr. James Edward Thorpe
Group Head of Synergy
Frank Risseeuw

See Also

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

The intrinsic value of one TFW stock under the Base Case scenario is 335.6 GBX.

Is TFW stock undervalued or overvalued?

Compared to the current market price of 370 GBX, FW Thorpe PLC is Overvalued by 9%.

Back to Top