
Vector Ltd
NZX:VCT

Intrinsic Value
The intrinsic value of one
VCT
stock under the Base Case scenario is
5.55
NZD.
Compared to the current market price of 4.08 NZD,
Vector Ltd
is
Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Vector Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Vector Ltd
Balance Sheet Decomposition
Vector Ltd
Current Assets | 409.7m |
Cash & Short-Term Investments | 8.7m |
Receivables | 178.6m |
Other Current Assets | 222.4m |
Non-Current Assets | 6.7B |
Long-Term Investments | 647.2m |
PP&E | 4.8B |
Intangibles | 1.1B |
Other Non-Current Assets | 219.5m |
Free Cash Flow Analysis
Vector Ltd
NZD | |
Free Cash Flow | NZD |
Earnings Waterfall
Vector Ltd
Revenue
|
1.1B
NZD
|
Cost of Revenue
|
-246.3m
NZD
|
Gross Profit
|
884.4m
NZD
|
Operating Expenses
|
-503m
NZD
|
Operating Income
|
381.4m
NZD
|
Other Expenses
|
-192m
NZD
|
Net Income
|
189.4m
NZD
|
VCT Profitability Score
Profitability Due Diligence
Vector Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Vector Ltd's profitability score is 54/100. 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.

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
According to Wall Street analysts, the average 1-year price target for
VCT
is 4.38 NZD
with a low forecast of 3.94 NZD and a high forecast of 4.83 NZD.
Dividends
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?
The intrinsic value of one
VCT
stock under the Base Case scenario is
5.55
NZD.
Compared to the current market price of 4.08 NZD,
Vector Ltd
is
Undervalued by 26%.