
Plby Group Inc
NASDAQ:PLBY

Intrinsic Value
The intrinsic value of one
PLBY
stock under the Base Case scenario is
0.87
USD.
Compared to the current market price of 1.1 USD,
Plby Group Inc
is
Overvalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Plby Group Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Plby Group Inc
Balance Sheet Decomposition
Plby Group Inc
Current Assets | 90.3m |
Cash & Short-Term Investments | 9.5m |
Receivables | 6.3m |
Other Current Assets | 74.4m |
Non-Current Assets | 181.3m |
PP&E | 9.4m |
Intangibles | 161.9m |
Other Non-Current Assets | 10m |
Free Cash Flow Analysis
Plby Group Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Plby Group Inc
Revenue
|
100.5m
USD
|
Cost of Revenue
|
-35.1m
USD
|
Gross Profit
|
65.4m
USD
|
Operating Expenses
|
-88.7m
USD
|
Operating Income
|
-23.3m
USD
|
Other Expenses
|
-63.7m
USD
|
Net Income
|
-87.1m
USD
|
PLBY Profitability Score
Profitability Due Diligence
Plby Group Inc's profitability score is 18/100. The higher the profitability score, the more profitable the company is.

Score
Plby Group Inc's profitability score is 18/100. The higher the profitability score, the more profitable the company is.
PLBY Solvency Score
Solvency Due Diligence
Plby Group Inc's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Score
Plby Group Inc's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PLBY Price Targets Summary
Plby Group Inc
According to Wall Street analysts, the average 1-year price target for
PLBY
is 2.09 USD
with a low forecast of 1.11 USD and a high forecast of 3.15 USD.
Dividends
Current shareholder yield for PLBY 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
PLBY
stock under the Base Case scenario is
0.87
USD.
Compared to the current market price of 1.1 USD,
Plby Group Inc
is
Overvalued by 21%.