Vector Ltd
NZX:VCT

Watchlist Manager
Vector Ltd Logo
Vector Ltd
NZX:VCT
Watchlist
Price: 3.85 NZD 0.79% Market Closed
Market Cap: 3.9B NZD
Have any thoughts about
Vector Ltd?
Write Note

Intrinsic Value

The intrinsic value of one VCT stock under the Base Case scenario is 5.37 NZD. Compared to the current market price of 3.85 NZD, Vector Ltd is Undervalued by 28%.

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

VCT Intrinsic Value
5.37 NZD
Undervaluation 28%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Vector 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 VCT 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 VCT?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 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:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Vector Ltd

Provide an overview of the primary business activities
of Vector Ltd.

What unique competitive advantages
does Vector Ltd hold over its rivals?

What risks and challenges
does Vector Ltd face in the near future?

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

Show all valuation multiples
for Vector Ltd.

Provide P/S
for Vector Ltd.

Provide P/E
for Vector Ltd.

Provide P/OCF
for Vector Ltd.

Provide P/FCFE
for Vector Ltd.

Provide P/B
for Vector Ltd.

Provide EV/S
for Vector Ltd.

Provide EV/GP
for Vector Ltd.

Provide EV/EBITDA
for Vector Ltd.

Provide EV/EBIT
for Vector Ltd.

Provide EV/OCF
for Vector Ltd.

Provide EV/FCFF
for Vector Ltd.

Provide EV/IC
for Vector Ltd.

Show me price targets
for Vector Ltd made by professional analysts.

What are the Revenue projections
for Vector Ltd?

How accurate were the past Revenue estimates
for Vector Ltd?

What are the Net Income projections
for Vector Ltd?

How accurate were the past Net Income estimates
for Vector Ltd?

What are the EPS projections
for Vector Ltd?

How accurate were the past EPS estimates
for Vector Ltd?

What are the EBIT projections
for Vector Ltd?

How accurate were the past EBIT estimates
for Vector Ltd?

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

Compare the intrinsic valuations
of Vector Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Vector Ltd against its competitors.

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

Compare the P/E ratios
of Vector Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Vector Ltd with its peers.

Analyze the financial leverage
of Vector Ltd compared to its main competitors.

Show all profitability ratios
for Vector Ltd.

Provide ROE
for Vector Ltd.

Provide ROA
for Vector Ltd.

Provide ROIC
for Vector Ltd.

Provide ROCE
for Vector Ltd.

Provide Gross Margin
for Vector Ltd.

Provide Operating Margin
for Vector Ltd.

Provide Net Margin
for Vector Ltd.

Provide FCF Margin
for Vector Ltd.

Show all solvency ratios
for Vector Ltd.

Provide D/E Ratio
for Vector Ltd.

Provide D/A Ratio
for Vector Ltd.

Provide Interest Coverage Ratio
for Vector Ltd.

Provide Altman Z-Score Ratio
for Vector Ltd.

Provide Quick Ratio
for Vector Ltd.

Provide Current Ratio
for Vector Ltd.

Provide Cash Ratio
for Vector Ltd.

What is the historical Revenue growth
over the last 5 years for Vector Ltd?

What is the historical Net Income growth
over the last 5 years for Vector Ltd?

What is the current Free Cash Flow
of Vector Ltd?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vector Ltd

Current Assets 381.8m
Cash & Short-Term Investments 104.6m
Receivables 217.9m
Other Current Assets 59.3m
Non-Current Assets 6.7B
Long-Term Investments 684.7m
PP&E 4.7B
Intangibles 1.1B
Other Non-Current Assets 201.5m
Current Liabilities 557.1m
Accounts Payable 223.1m
Other Current Liabilities 334m
Non-Current Liabilities 2.8B
Long-Term Debt 1.9B
Other Non-Current Liabilities 957m
Efficiency

Earnings Waterfall
Vector Ltd

Revenue
1.1B NZD
Cost of Revenue
-260.7m NZD
Gross Profit
880.5m NZD
Operating Expenses
-550.9m NZD
Operating Income
329.6m NZD
Other Expenses
-241m NZD
Net Income
88.6m NZD

Free Cash Flow Analysis
Vector Ltd

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

VCT Profitability Score
Profitability Due Diligence

Vector Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Net Income
Positive Operating Income
Positive 3-Year Average ROE
53/100
Profitability
Score

Vector Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

VCT Solvency Score
Solvency Due Diligence

Vector Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
32/100
Solvency
Score

Vector Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VCT Price Targets Summary
Vector Ltd

Wall Street analysts forecast VCT stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VCT is 4.21 NZD with a low forecast of 3.94 NZD and a high forecast of 4.66 NZD.

Lowest
Price Target
3.94 NZD
2% Upside
Average
Price Target
4.21 NZD
9% Upside
Highest
Price Target
4.66 NZD
21% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for VCT?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for VCT 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
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Vector Ltd Logo
Vector Ltd

Country

New Zealand

Industry

Utilities

Market Cap

3.8B NZD

Dividend Yield

5.78%

Description

Vector Ltd. is a multi-network infrastructure company, which engages in the ownership and management of energy, technology, service businesses and assets. The firm's segments include Regulated Networks, Gas Trading and Technology. The firm's Regulated Networks segment includes Auckland electricity and gas distribution services. The firm's Gas Trading segment includes natural gas and liquefied petroleum gas (LPG) sales, storage and processing, and cogeneration. The firm's Technology segment includes metering services, telecommunications and new energy solutions. The firm's electricity lines and cables deliver power approximately 544,510 homes and businesses on behalf of electricity retailers. The firm maintains and operates approximately 1.5 million electricity and gas meters. The firm's gas brand, OnGas, promotes both piped and bottled gas supply to customers throughout New Zealand. The firm owns and operates gas processing facilities at Kapuni in South Taranaki.

Contact

AUCKLAND
101 Carlton Gore Road, Newmarket
+6499787788.0
vector.co.nz

IPO

2005-08-11

Employees

-

Officers

Group Chief Executive Officer
Mr. Simon MacKenzie DipFin, NZCE
Chief Financial Officer
Mr. Jason Hollingworth F.C.A.
Chief Legal & Assurance Officer and Company Secretary
Mr. John Rodger B.A., L.L.B.
Chief People & Communications Officer
Ms. Sarah Williams B.A.
Chief Public Policy & Regulatory Officer
Mr. Mark Toner B.Com., L.L.B.
Chief Operating Officer of Electricity, Gas & Fibre
Mr. Peter Ryan B.E.
Show More
Chief Operating Officer of Vector Technology Solutions
Mr. Shailesh Manga
Show Less

See Also

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

The intrinsic value of one VCT stock under the Base Case scenario is 5.37 NZD.

Is VCT stock undervalued or overvalued?

Compared to the current market price of 3.85 NZD, Vector Ltd is Undervalued by 28%.

Back to Top