Today’s Intrinsic Values
Stock Overview
Rundown
FWONA – LIBERTY MEDIA CORPORATION (HQ: USA/Industry: Entertainment)
52 Week Lo/Hi Price: 38.83 / 64.70
Previous Closing Price: 55.51
Margin of Safety Intrinsic Value Price: 6.20
8-Year Financial Summary (Recent/Average)
Revenue: $2.1B/$2.4B, with 1 declining year and 86.6% YoY growth
EPS (USD): -0.82/2.12, with 5 declining years and currant year being negative
BV (USD): 27.91/31.44, with 5 declining years and -0.5% YoY decrease
FCF: $464M/$320M, with 6 declining years
Company does not pay a dividend
Share Count: Increased 40%
WST – WEST PHARMACEUTICAL SERVICES, INC. (HQ: USA/Industry: Health Care Equipment & Supplies)
52 Week Lo/Hi Price: 288.12 / 475.35
Previous Closing Price: 300.72
Margin of Safety Intrinsic Value Price: 56.03
10-Year Financial Summary (Recent/Average)
Revenue: $2.8B/$1.7B, with 1 declining year and 31.9% YoY growth
EPS (USD): 8.67/2.89, with 1 declining year and 89.7% YoY growth
BV (USD): 29.68/17.46, with 0 declining years and 27.8% YoY growth
FCF: $331M/$151M, with 1 declining year and 11.1% YoY growth
Dividend: Increased 92%, with 0 declining years
Share Count: Increased 7%
JLL – JONES LANG LASALLE INCORPORATED (HQ: USA/Industry: Real Estate Management & Development)
52 Week Lo/Hi Price: 180.30 / 275.77
Previous Closing Price: 186.92
Margin of Safety Intrinsic Value Price: 100.65
10-Year Financial Summary (Recent/Average)
Revenue: $19.4B/$10.5B, with 1 declining year and 16.7% YoY growth
EPS (USD): 18.47/8.96, with 3 declining years and 139.9% YoY growth
BV (USD): 117.06/71.77, with 0 declining years and 15% YoY growth
FCF: $797M/$412M, with 6 declining years and -17.4% YoY decrease
Company did not pay a dividend last year
Share Count: Increased 16%
ENDP – ENDO INTERNATIONAL PUBLIC LIMITED COMPANY (HQ: Ireland/Industry: Pharmaceuticals)
52 Week Lo/Hi Price: 0.34 / 7.07
Previous Closing Price: 0.36
Margin of Safety Intrinsic Value Price: 2.18
10-Year Financial Summary (Recent/Average)
Revenue: $3B/$3.1B, with 5 declining years and 3.1% YoY growth
EPS (USD): -2.63/-5.74, with 4 declining years and currant year being negative and -432.9% YoY decrease
BV (USD): -2.95/8.61, with 6 declining years and currant year being negative
FCF: $324M/$202M, with 6 declining years
Company does not pay a dividend
Share Count: Increased 101%
BIPC – BROOKFIELD INFRASTRUCTURE CORPORATION (HQ: USA/Industry: Gas Utilities)
52 Week Lo/Hi Price: 56.89 / 80.60
Previous Closing Price: 75.88
Margin of Safety Intrinsic Value Price: 41.15
5-Year Financial Summary (Recent/Average)
Revenue: $1.6B/$1.5B, with 1 declining year and 14.9% YoY growth
EPS (USD): -5.01/-0.85, with 3 declining years and currant year being negative
BV (USD): -26.31/-34.05, with 0 declining years and currant year being negative
FCF: $422M/$694M, with 2 declining years and 34.4% YoY growth
Dividend: Increased 40%, with 0 declining years
Share Count: Increased 55%
*Growth Grade is an indicator of a company’s growth potential, refer to the Terminology page for a full description.
**Industry averages based on the stocks that have been valued on the website and not for all stocks in an industry.
Intrinsic values provided are intended as reference only. They should never be used as the sole means of valuing a company and/or making investment decisions. As with any investment, an investor should perform their due diligence before investing. This includes understand the investment risks, reviewing financial reporting documents, and consult an investment professional if necessary.
Copyright (C) 2022 Intrinsic Value Index. All rights reserved.