Victorian Plumbing Group PLC
LSE:VIC
Intrinsic Value
The intrinsic value of one VIC stock under the Base Case scenario is 99.823 GBX. Compared to the current market price of 91.032 GBX, Victorian Plumbing Group PLC is Undervalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Victorian Plumbing Group PLC
Fundamental Analysis

Revenue & Expenses Breakdown
Victorian Plumbing Group PLC
Balance Sheet Decomposition
Victorian Plumbing Group PLC
Current Assets | 61.8m |
Cash & Short-Term Investments | 11.2m |
Receivables | 5m |
Other Current Assets | 45.6m |
Non-Current Assets | 96.7m |
PP&E | 73.2m |
Intangibles | 23.5m |
Free Cash Flow Analysis
Victorian Plumbing Group PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Victorian Plumbing Group PLC
Revenue
|
295.7m
GBP
|
Cost of Revenue
|
-151m
GBP
|
Gross Profit
|
144.7m
GBP
|
Operating Expenses
|
-124.5m
GBP
|
Operating Income
|
20.2m
GBP
|
Other Expenses
|
-14.7m
GBP
|
Net Income
|
5.5m
GBP
|
VIC Profitability Score
Profitability Due Diligence
Victorian Plumbing Group PLC's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Score
Victorian Plumbing Group PLC's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
VIC Solvency Score
Solvency Due Diligence
Victorian Plumbing Group PLC's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Score
Victorian Plumbing Group PLC's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VIC Price Targets Summary
Victorian Plumbing Group PLC
According to Wall Street analysts, the average 1-year price target for VIC is 123.42 GBX with a low forecast of 106.05 GBX and a high forecast of 147 GBX.
Dividends
Current shareholder yield for VIC 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 VIC stock under the Base Case scenario is 99.823 GBX.
Compared to the current market price of 91.032 GBX, Victorian Plumbing Group PLC is Undervalued by 9%.