
Intevac Inc
NASDAQ:IVAC

Intrinsic Value
The intrinsic value of one
IVAC
stock under the Base Case scenario is
1.64
USD.
Compared to the current market price of 4 USD,
Intevac Inc
is
Overvalued by 59%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Intevac Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Intevac Inc
Balance Sheet Decomposition
Intevac Inc
Current Assets | 92m |
Cash & Short-Term Investments | 67.2m |
Receivables | 11.2m |
Other Current Assets | 13.7m |
Non-Current Assets | 17.7m |
Long-Term Investments | 11.2m |
PP&E | 3.5m |
Other Non-Current Assets | 2.9m |
Free Cash Flow Analysis
Intevac Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Intevac Inc
Revenue
|
64m
USD
|
Cost of Revenue
|
-61.5m
USD
|
Gross Profit
|
2.5m
USD
|
Operating Expenses
|
-33m
USD
|
Operating Income
|
-30.5m
USD
|
Other Expenses
|
-9.3m
USD
|
Net Income
|
-39.8m
USD
|
IVAC Profitability Score
Profitability Due Diligence
Intevac Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

Score
Intevac Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
IVAC Solvency Score
Solvency Due Diligence
Intevac Inc's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Score
Intevac Inc's solvency score is 60/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
IVAC Price Targets Summary
Intevac Inc
Dividends
Current shareholder yield for IVAC 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
IVAC
stock under the Base Case scenario is
1.64
USD.
Compared to the current market price of 4 USD,
Intevac Inc
is
Overvalued by 59%.