THG PLC
LSE:THG

Watchlist Manager
THG PLC Logo
THG PLC
LSE:THG
Watchlist
Price: 39.8832 GBX -0.84%
Market Cap: 608.5m GBX
Have any thoughts about
THG PLC?
Write Note

Intrinsic Value

THG's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one THG stock under the Base Case scenario is 100.2007 GBX. Compared to the current market price of 39.8832 GBX, THG PLC is Undervalued by 60%.

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

THG Intrinsic Value
100.2007 GBX
Undervaluation 60%
Intrinsic Value
Price
Base Case Scenario

Valuation Backtest
THG 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 THG 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 THG?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
THG PLC

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:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about THG PLC

Provide an overview of the primary business activities
of THG PLC.

What unique competitive advantages
does THG PLC hold over its rivals?

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

Summarize the latest earnings call
of THG PLC.

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

Show all valuation multiples
for THG PLC.

Provide P/S
for THG PLC.

Provide P/E
for THG PLC.

Provide P/OCF
for THG PLC.

Provide P/FCFE
for THG PLC.

Provide P/B
for THG PLC.

Provide EV/S
for THG PLC.

Provide EV/GP
for THG PLC.

Provide EV/EBITDA
for THG PLC.

Provide EV/EBIT
for THG PLC.

Provide EV/OCF
for THG PLC.

Provide EV/FCFF
for THG PLC.

Provide EV/IC
for THG PLC.

Show me price targets
for THG PLC made by professional analysts.

What are the Revenue projections
for THG PLC?

How accurate were the past Revenue estimates
for THG PLC?

What are the Net Income projections
for THG PLC?

How accurate were the past Net Income estimates
for THG PLC?

What are the EPS projections
for THG PLC?

How accurate were the past EPS estimates
for THG PLC?

What are the EBIT projections
for THG PLC?

How accurate were the past EBIT estimates
for THG PLC?

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

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

Compare historical revenue growth rates
of THG PLC against its competitors.

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

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

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

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

Show all profitability ratios
for THG PLC.

Provide ROE
for THG PLC.

Provide ROA
for THG PLC.

Provide ROIC
for THG PLC.

Provide ROCE
for THG PLC.

Provide Gross Margin
for THG PLC.

Provide Operating Margin
for THG PLC.

Provide Net Margin
for THG PLC.

Provide FCF Margin
for THG PLC.

Show all solvency ratios
for THG PLC.

Provide D/E Ratio
for THG PLC.

Provide D/A Ratio
for THG PLC.

Provide Interest Coverage Ratio
for THG PLC.

Provide Altman Z-Score Ratio
for THG PLC.

Provide Quick Ratio
for THG PLC.

Provide Current Ratio
for THG PLC.

Provide Cash Ratio
for THG PLC.

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

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

What is the current Free Cash Flow
of THG PLC?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
THG PLC

Balance Sheet Decomposition
THG PLC

Current Assets 987m
Cash & Short-Term Investments 418.1m
Receivables 271.8m
Other Current Assets 297.1m
Non-Current Assets 1.8B
Long-Term Investments 9.4m
PP&E 576.8m
Intangibles 1.2B
Current Liabilities 758.6m
Accounts Payable 638.4m
Other Current Liabilities 120.3m
Non-Current Liabilities 1B
Long-Term Debt 922.5m
Other Non-Current Liabilities 77.8m
Efficiency

Earnings Waterfall
THG PLC

Revenue
2B GBP
Cost of Revenue
-1.2B GBP
Gross Profit
855.5m GBP
Operating Expenses
-972.6m GBP
Operating Income
-117.1m GBP
Other Expenses
-131.3m GBP
Net Income
-248.4m GBP

Free Cash Flow Analysis
THG PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

The company demonstrated a solid half-year performance in 2023, emphasizing reduced inflationary pressures and steady margin growth in its Beauty and Nutrition divisions. Notably, the Beauty division is seeing growth with key brands and is poised for improved margins. Pivoting towards enterprise clients with Ingenuity, the company's tech platform, has shown resilience despite sales reduction. The firm achieved a substantial free cash flow improvement of around ÂŁ193 million, with an outflow of only ÂŁ20 million over the past 12 months. Significant partnerships, like with L'Oreal to power D2C for luxury brands, signify the company's market strength. For FY2024, the guidance remains unchanged with an outlook for neutral to positive free cash flow, ignoring one-off impacts and considering continual investments.

What is Earnings Call?
Fundamental Scores

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.

Positive Gross Profit
Positive Revenue Growth Forecast
Negative 1-Year Revenue Growth
Positive Free Cash Flow
31/100
Profitability
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 32/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Low D/E
Positive Net Debt
32/100
Solvency
Score

THG PLC's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

THG Price Targets Summary
THG PLC

Wall Street analysts forecast THG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for THG is 90.2133 GBX with a low forecast of 53.53 GBX and a high forecast of 148.05 GBX.

Lowest
Price Target
53.53 GBX
34% Upside
Average
Price Target
90.2133 GBX
126% Upside
Highest
Price Target
148.05 GBX
271% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for THG?

Click here to dive deeper.

Dividends

THG PLC
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

THG PLC Logo
THG PLC

Country

United Kingdom

Industry

Retail

Market Cap

613.7m GBP

Dividend Yield

0%

Description

THG Plc operates as a multi-website online retailer. THG Ingenuity commerce provides an end-to-end direct-to-consumer e-commerce solution for consumer brand owners under software as a service license. The company also provides stand-alone digital services, including hosting, studio content, translation services and beauty product development and manufacturing. THG Beauty is a brand owner, retailer and manufacturer in the prestige beauty market, combining its owned brands across skincare, haircare and cosmetics. THG Nutrition includes online sports nutrition brand Myprotein and its family brands (Myvegan, Myvitamins, MP Clothing and Myprotein Pro) with an integrated business model. THG OnDemand enables brands to offer products to a range of consumers through Websites including Zavvi, IWOOT and Pop in a Box. Other business includes Luxury D2C Websites including Coggles, AllSole and MyBag.

Contact

CHESHIRE
MANCHESTER
5th Floor, Voyager House
www.thg.com

IPO

2020-09-16

Employees

6 675

Officers

CEO & Director
Mr. Matthew John Moulding
CFO & Director
Mr. Damian Robert Sanders
COO & Executive Director
Mr. John Andrew Gallemore
Chief Technology Officer
Mr. Schalk van der Merwe
Senior Vice President of Investor Relations
Mr. Greg Feehely
General Counsel & Company Secretary
Mr. James Patrick Pochin
Show More
Deputy Group CFO
Mr. Matt Rothwell
Group Communications & Portfolio CEO
Ms. Viki Tahmasebi
Chief Operating Officer of THG Ingenuity
Tom Killeen
Managing Director of Studios
Ms. Melissa Labelle
Show Less

See Also

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

The intrinsic value of one THG stock under the Base Case scenario is 100.2007 GBX.

Is THG stock undervalued or overvalued?

Compared to the current market price of 39.8832 GBX, THG PLC is Undervalued by 60%.

Back to Top