
VAT Group AG
SIX:VACN

Intrinsic Value
The intrinsic value of one
VACN
stock under the Base Case scenario is
190.33
CHF.
Compared to the current market price of 294 CHF,
VAT Group AG
is
Overvalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
VAT Group AG
Fundamental Analysis


Revenue & Expenses Breakdown
VAT Group AG
Balance Sheet Decomposition
VAT Group AG
Current Assets | 557.4m |
Cash & Short-Term Investments | 158.1m |
Receivables | 143.1m |
Other Current Assets | 256.2m |
Non-Current Assets | 737.3m |
Long-Term Investments | 5.5m |
PP&E | 273.2m |
Intangibles | 448.4m |
Other Non-Current Assets | 10.3m |
Free Cash Flow Analysis
VAT Group AG
CHF | |
Free Cash Flow | CHF |
Earnings Waterfall
VAT Group AG
Revenue
|
942.2m
CHF
|
Cost of Revenue
|
-308.1m
CHF
|
Gross Profit
|
634.1m
CHF
|
Operating Expenses
|
-379.2m
CHF
|
Operating Income
|
255m
CHF
|
Other Expenses
|
-43.2m
CHF
|
Net Income
|
211.8m
CHF
|
VACN Profitability Score
Profitability Due Diligence
VAT Group AG's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Score
VAT Group AG's profitability score is 70/100. The higher the profitability score, the more profitable the company is.
VACN Solvency Score
Solvency Due Diligence
VAT Group AG's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Score
VAT Group AG's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VACN Price Targets Summary
VAT Group AG
According to Wall Street analysts, the average 1-year price target for
VACN
is 387.22 CHF
with a low forecast of 309.06 CHF and a high forecast of 504 CHF.
Dividends
Current shareholder yield for VACN 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
VACN
stock under the Base Case scenario is
190.33
CHF.
Compared to the current market price of 294 CHF,
VAT Group AG
is
Overvalued by 35%.