Vista Group International Ltd
NZX:VGL

Watchlist Manager
Vista Group International Ltd Logo
Vista Group International Ltd
NZX:VGL
Watchlist
Price: 3.65 NZD 4.58% Market Closed
Market Cap: 867.5m NZD

Intrinsic Value

The intrinsic value of one VGL stock under the Base Case scenario is 1.87 NZD. Compared to the current market price of 3.65 NZD, Vista Group International Ltd is Overvalued by 49%.

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

VGL Intrinsic Value
1.87 NZD
Overvaluation 49%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Vista Group International Ltd

VGL
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for VGL cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Vista Group International Ltd
NZX:VGL
NZ
Technology
Market Cap
867.6m NZD
IPO
Aug 11, 2014
NZ
Technology
Market Cap
867.6m NZD
IPO
Aug 11, 2014
Price
NZ$false
EPS
NZ$false
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about VGL?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Vista Group International Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vista Group International Ltd

Current Assets 70.4m
Cash & Short-Term Investments 22.4m
Receivables 43.9m
Other Current Assets 4.1m
Non-Current Assets 153.9m
Long-Term Investments 400k
PP&E 7.7m
Intangibles 120.2m
Other Non-Current Assets 25.6m
Efficiency

Free Cash Flow Analysis
Vista Group International Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Vista Group International Ltd

Revenue
150m NZD
Cost of Revenue
-60.3m NZD
Gross Profit
89.7m NZD
Operating Expenses
-86.2m NZD
Operating Income
3.5m NZD
Other Expenses
-4.5m NZD
Net Income
-1m NZD
Fundamental Scores

VGL Profitability Score
Profitability Due Diligence

Vista Group International Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
ROE is Increasing
41/100
Profitability
Score

Vista Group International Ltd's profitability score is 41/100. 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 59/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Negative Net Debt
59/100
Solvency
Score

Vista Group International Ltd's solvency score is 59/100. 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 rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VGL is 4.24 NZD with a low forecast of 3.43 NZD and a high forecast of 5.04 NZD.

Lowest
Price Target
3.43 NZD
6% Downside
Average
Price Target
4.24 NZD
16% Upside
Highest
Price Target
5.04 NZD
38% Upside
View Analyst Estimates
View Analyst Estimates

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 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
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one VGL stock?

The intrinsic value of one VGL stock under the Base Case scenario is 1.87 NZD.

Is VGL stock undervalued or overvalued?

Compared to the current market price of 3.65 NZD, Vista Group International Ltd is Overvalued by 49%.

Back to Top