Vista Group International Ltd
ASX:VGL
Intrinsic Value
The intrinsic value of one VGL stock under the Base Case scenario is 1.46 AUD. Compared to the current market price of 2.84 AUD, Vista Group International Ltd is Overvalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Vista Group International Ltd
Fundamental Analysis
Months
Months
Revenue & Expenses Breakdown
Vista Group International Ltd
Balance Sheet Decomposition
Vista Group International Ltd
Current Assets | 57.4m |
Cash & Short-Term Investments | 20.6m |
Receivables | 34m |
Other Current Assets | 2.8m |
Non-Current Assets | 152.6m |
Long-Term Investments | 700k |
PP&E | 9.7m |
Intangibles | 115.8m |
Other Non-Current Assets | 26.4m |
Earnings Waterfall
Vista Group International Ltd
Revenue
|
142.9m
NZD
|
Cost of Revenue
|
-55.8m
NZD
|
Gross Profit
|
87.1m
NZD
|
Operating Expenses
|
-89.1m
NZD
|
Operating Income
|
-2m
NZD
|
Other Expenses
|
-5.6m
NZD
|
Net Income
|
-7.6m
NZD
|
Free Cash Flow Analysis
Vista Group International Ltd
NZD | |
Free Cash Flow | NZD |
VGL Profitability Score
Profitability Due Diligence
Vista Group International Ltd's profitability score is 37/100. The higher the profitability score, the more profitable the company is.
Score
Vista Group International Ltd's profitability score is 37/100. The higher the profitability score, the more profitable the company is.
VGL Solvency Score
Solvency Due Diligence
Vista Group International Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Score
Vista Group International Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VGL Price Targets Summary
Vista Group International Ltd
According to Wall Street analysts, the average 1-year price target for VGL is 2.82 AUD with a low forecast of 1.99 AUD and a high forecast of 3.58 AUD.
Dividends
Current shareholder yield for VGL 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 VGL stock under the Base Case scenario is 1.46 AUD.
Compared to the current market price of 2.84 AUD, Vista Group International Ltd is Overvalued by 49%.