VGL Intrinsic Valuation and Fundamental Analysis - Vista Group International Ltd - Alpha Spread

Vista Group International Ltd
ASX:VGL

Watchlist Manager
Vista Group International Ltd Logo
Vista Group International Ltd
ASX:VGL
Watchlist
Price: 2.59 AUD -4.43% Market Closed
Market Cap: 628.6m AUD
Have any thoughts about
Vista Group International Ltd?
Write Note

Intrinsic Value

The intrinsic value of one VGL stock under the Base Case scenario is 1.45 AUD. Compared to the current market price of 2.59 AUD, Vista Group International Ltd is Overvalued by 44%.

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

VGL Intrinsic Value
1.45 AUD
Overvaluation 44%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Vista Group International Ltd

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 VGL 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 VGL?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select 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:

AI Assistant
AI Assistant
Ask me anything about Vista Group International Ltd

Provide an overview of the primary business activities
of Vista Group International Ltd.

What unique competitive advantages
does Vista Group International Ltd hold over its rivals?

What risks and challenges
does Vista Group International Ltd face in the near future?

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

Show all valuation multiples
for Vista Group International Ltd.

Provide P/S
for Vista Group International Ltd.

Provide P/E
for Vista Group International Ltd.

Provide P/OCF
for Vista Group International Ltd.

Provide P/FCFE
for Vista Group International Ltd.

Provide P/B
for Vista Group International Ltd.

Provide EV/S
for Vista Group International Ltd.

Provide EV/GP
for Vista Group International Ltd.

Provide EV/EBITDA
for Vista Group International Ltd.

Provide EV/EBIT
for Vista Group International Ltd.

Provide EV/OCF
for Vista Group International Ltd.

Provide EV/FCFF
for Vista Group International Ltd.

Provide EV/IC
for Vista Group International Ltd.

Show me price targets
for Vista Group International Ltd made by professional analysts.

What are the Revenue projections
for Vista Group International Ltd?

How accurate were the past Revenue estimates
for Vista Group International Ltd?

What are the Net Income projections
for Vista Group International Ltd?

How accurate were the past Net Income estimates
for Vista Group International Ltd?

What are the EPS projections
for Vista Group International Ltd?

How accurate were the past EPS estimates
for Vista Group International Ltd?

What are the EBIT projections
for Vista Group International Ltd?

How accurate were the past EBIT estimates
for Vista Group International Ltd?

Compare the revenue forecasts
for Vista Group International Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Vista Group International Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Vista Group International Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Vista Group International Ltd compared to its peers.

Compare the P/E ratios
of Vista Group International Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Vista Group International Ltd with its peers.

Analyze the financial leverage
of Vista Group International Ltd compared to its main competitors.

Show all profitability ratios
for Vista Group International Ltd.

Provide ROE
for Vista Group International Ltd.

Provide ROA
for Vista Group International Ltd.

Provide ROIC
for Vista Group International Ltd.

Provide ROCE
for Vista Group International Ltd.

Provide Gross Margin
for Vista Group International Ltd.

Provide Operating Margin
for Vista Group International Ltd.

Provide Net Margin
for Vista Group International Ltd.

Provide FCF Margin
for Vista Group International Ltd.

Show all solvency ratios
for Vista Group International Ltd.

Provide D/E Ratio
for Vista Group International Ltd.

Provide D/A Ratio
for Vista Group International Ltd.

Provide Interest Coverage Ratio
for Vista Group International Ltd.

Provide Altman Z-Score Ratio
for Vista Group International Ltd.

Provide Quick Ratio
for Vista Group International Ltd.

Provide Current Ratio
for Vista Group International Ltd.

Provide Cash Ratio
for Vista Group International Ltd.

What is the historical Revenue growth
over the last 5 years for Vista Group International Ltd?

What is the historical Net Income growth
over the last 5 years for Vista Group International Ltd?

What is the current Free Cash Flow
of Vista Group International Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Vista Group International Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

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
Current Liabilities 48m
Accounts Payable 14.5m
Other Current Liabilities 33.5m
Non-Current Liabilities 25.4m
Long-Term Debt 23.3m
Other Non-Current Liabilities 2.1m
Efficiency

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

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

VGL Profitability Score
Profitability Due Diligence

Vista Group International Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
ROIC is Increasing
38/100
Profitability
Score

Vista Group International Ltd's profitability score is 38/100. 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 56/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Positive Net Debt
56/100
Solvency
Score

Vista Group International Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VGL Price Targets Summary
Vista Group International Ltd

Wall Street analysts forecast VGL stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VGL is 2.59 AUD with a low forecast of 2.03 AUD and a high forecast of 3.23 AUD.

Lowest
Price Target
2.03 AUD
22% Downside
Average
Price Target
2.59 AUD
0% Downside
Highest
Price Target
3.23 AUD
25% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for VGL?

Click here to dive deeper.

Shareholder Yield

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?

Shareholder Yield
Want to learn more about VGL dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

VGL Price
Vista Group International Ltd

1M 1M
-8%
6M 6M
+48%
1Y 1Y
+80%
3Y 3Y
+5%
5Y 5Y
-25%
10Y 10Y
+132%
Annual Price Range
2.59
52w Low
1.17
52w High
2.87
Price Metrics
Average Annual Return -13.61%
Standard Deviation of Annual Returns 44.88%
Max Drawdown -71%
Shares Statistics
Market Capitalization 615.6m AUD
Shares Outstanding 242 700 000
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Vista Group International Ltd Logo
Vista Group International Ltd

Country

New Zealand

Industry

Technology

Market Cap

615.6m AUD

Dividend Yield

0%

Description

Vista Group International Ltd. engages in the sale, support, and associated development of software for the film industry. The firm operates through single vertical film/cinema market segment. The company consists of nine businesses, including Vista Entertainment Solutions (VES), Veezi, BookMyShow, MACCS INTERNATIONAL, Movio, Numero, Cinema Intelligence, POWSTER and Flicks. Its businesses provide software solutions across the global film industry, including cinema management, film distribution, customer analytics and business intelligence, and predictive analytics. In addition, the Company provides creative and marketing services to studios and online movie media services for moviegoers. The firm operates across four regions: Asia Pacific (APAC), Europe, Middle East and Africa (EMEA), the United States and Canada (Americas) and the Oceania region. Its subsidiaries are engaged in provision of online loyalty data analytics and marketing services.

Contact

AUCKLAND
Level 3, 60 Khyber Pass Road, Newton
+6499844570.0
www.vistagroup.co.nz

IPO

2014-08-11

Employees

318

Officers

See Also

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

The intrinsic value of one VGL stock under the Base Case scenario is 1.45 AUD.

Is VGL stock undervalued or overvalued?

Compared to the current market price of 2.59 AUD, Vista Group International Ltd is Overvalued by 44%.

Back to Top