
THG PLC
LSE:THG

Intrinsic Value
The intrinsic value of one
THG
stock under the Base Case scenario is
87.74
GBX.
Compared to the current market price of 27.86 GBX,
THG PLC
is
Undervalued by 68%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
THG PLC
Fundamental Analysis


Revenue & Expenses Breakdown
THG PLC
Balance Sheet Decomposition
THG PLC
Current Assets | 836.8m |
Cash & Short-Term Investments | 293m |
Receivables | 244.8m |
Other Current Assets | 298.9m |
Non-Current Assets | 1.7B |
Long-Term Investments | 9.8m |
PP&E | 550.2m |
Intangibles | 1.2B |
Free Cash Flow Analysis
THG PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
THG PLC
Revenue
|
2B
GBP
|
Cost of Revenue
|
-1.2B
GBP
|
Gross Profit
|
804.3m
GBP
|
Operating Expenses
|
-932m
GBP
|
Operating Income
|
-127.6m
GBP
|
Other Expenses
|
-108.9m
GBP
|
Net Income
|
-236.5m
GBP
|
THG Profitability Score
Profitability Due Diligence
THG PLC's profitability score is 31/100. The higher the profitability score, the more profitable the company is.

Score
THG PLC's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
THG Solvency Score
Solvency Due Diligence
THG PLC's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
THG PLC's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
THG Price Targets Summary
THG PLC
According to Wall Street analysts, the average 1-year price target for
THG
is 73.19 GBX
with a low forecast of 36.36 GBX and a high forecast of 148.05 GBX.
Dividends
Current shareholder yield for THG 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
THG
stock under the Base Case scenario is
87.74
GBX.
Compared to the current market price of 27.86 GBX,
THG PLC
is
Undervalued by 68%.