Vivotek Inc
TWSE:3454

Watchlist Manager
Vivotek Inc Logo
Vivotek Inc
TWSE:3454
Watchlist
Price: 135.5 TWD
Market Cap: 11.7B TWD
Have any thoughts about
Vivotek Inc?
Write Note

Intrinsic Value

The intrinsic value of one Vivotek Inc stock under the Base Case scenario is 117.36 TWD. Compared to the current market price of 135.5 TWD, Vivotek Inc is Overvalued by 13%.

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

Intrinsic Value
117.36 TWD
Overvaluation 13%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Vivotek Inc

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 Vivotek Inc 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 Vivotek Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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:

Notes
AI Assistant
AI Assistant
Ask me anything about Vivotek Inc

Provide an overview of the primary business activities
of Vivotek Inc.

What unique competitive advantages
does Vivotek Inc hold over its rivals?

What risks and challenges
does Vivotek Inc face in the near future?

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

Show all valuation multiples
for Vivotek Inc.

Provide P/S
for Vivotek Inc.

Provide P/E
for Vivotek Inc.

Provide P/OCF
for Vivotek Inc.

Provide P/FCFE
for Vivotek Inc.

Provide P/B
for Vivotek Inc.

Provide EV/S
for Vivotek Inc.

Provide EV/GP
for Vivotek Inc.

Provide EV/EBITDA
for Vivotek Inc.

Provide EV/EBIT
for Vivotek Inc.

Provide EV/OCF
for Vivotek Inc.

Provide EV/FCFF
for Vivotek Inc.

Provide EV/IC
for Vivotek Inc.

Show me price targets
for Vivotek Inc made by professional analysts.

What are the Revenue projections
for Vivotek Inc?

How accurate were the past Revenue estimates
for Vivotek Inc?

What are the Net Income projections
for Vivotek Inc?

How accurate were the past Net Income estimates
for Vivotek Inc?

What are the EPS projections
for Vivotek Inc?

How accurate were the past EPS estimates
for Vivotek Inc?

What are the EBIT projections
for Vivotek Inc?

How accurate were the past EBIT estimates
for Vivotek Inc?

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

Compare the intrinsic valuations
of Vivotek Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Vivotek Inc against its competitors.

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

Compare the P/E ratios
of Vivotek Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Vivotek Inc with its peers.

Analyze the financial leverage
of Vivotek Inc compared to its main competitors.

Show all profitability ratios
for Vivotek Inc.

Provide ROE
for Vivotek Inc.

Provide ROA
for Vivotek Inc.

Provide ROIC
for Vivotek Inc.

Provide ROCE
for Vivotek Inc.

Provide Gross Margin
for Vivotek Inc.

Provide Operating Margin
for Vivotek Inc.

Provide Net Margin
for Vivotek Inc.

Provide FCF Margin
for Vivotek Inc.

Show all solvency ratios
for Vivotek Inc.

Provide D/E Ratio
for Vivotek Inc.

Provide D/A Ratio
for Vivotek Inc.

Provide Interest Coverage Ratio
for Vivotek Inc.

Provide Altman Z-Score Ratio
for Vivotek Inc.

Provide Quick Ratio
for Vivotek Inc.

Provide Current Ratio
for Vivotek Inc.

Provide Cash Ratio
for Vivotek Inc.

What is the historical Revenue growth
over the last 5 years for Vivotek Inc?

What is the historical Net Income growth
over the last 5 years for Vivotek Inc?

What is the current Free Cash Flow
of Vivotek Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vivotek Inc

Current Assets 4.7B
Cash & Short-Term Investments 2.1B
Receivables 1.2B
Other Current Assets 1.4B
Non-Current Assets 1.4B
Long-Term Investments 257m
PP&E 987.6m
Intangibles 28.2m
Other Non-Current Assets 151.8m
Current Liabilities 2.6B
Accounts Payable 1.2B
Short-Term Debt 98m
Other Current Liabilities 1.3B
Non-Current Liabilities 244.9m
Long-Term Debt 165.7m
Other Non-Current Liabilities 79.2m
Efficiency

Earnings Waterfall
Vivotek Inc

Revenue
7.4B TWD
Cost of Revenue
-5.2B TWD
Gross Profit
2.2B TWD
Operating Expenses
-2B TWD
Operating Income
238.1m TWD
Other Expenses
19.7m TWD
Net Income
257.8m TWD

Free Cash Flow Analysis
Vivotek Inc

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

Profitability Score
Profitability Due Diligence

Vivotek Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive 3-Year Average ROE
50/100
Profitability
Score

Vivotek Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Vivotek Inc's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
74/100
Solvency
Score

Vivotek Inc's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Vivotek Inc

There are no price targets for Vivotek Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Vivotek Inc?

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 Vivotek Inc 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

Vivotek Inc Logo
Vivotek Inc

Country

Taiwan

Industry

Electrical Equipment

Market Cap

11.7B TWD

Dividend Yield

0%

Description

Vivotek Inc. engages the manufacture and distribution of security surveillance products. The company is headquartered in Taipei, New Taipei. The company went IPO on 2005-03-17. The firm's product items include network cameras, network audio and video servers and image management software. The firm's products include H.265 series network cameras, wide-angle 180° and 360° fisheye cameras, automotive digital video recorders, and H.264 full-series network cameras. Products are mainly used in professional security monitoring, in the personal and SOHO markets, and project markets. The firm distributes its products in domestic and overseas markets.

Contact

NEW TAIPEI
Taipei
6F, No.192, Lien Cheng Road, Chung-Ho District
+886282455282
www.vivotek.com

IPO

2005-03-17

Employees

-

Officers

President & Director
Mr. Chi Liao Chen
Head of Accounting, Finance & Corporate Governance and Company Secretary
Ms. Mei-Yu Li
Deputy GM & CTO
Ren Zhi Wu
Senior Vice President of Brand Business Division
Mr. William Ku
Chief Audit
Ms. Li-Ting Huang
Senior Vice President of ODM Business Division
Mr. Gordon Chen
Show More
Vice President of Global Business Division
Mr. Fan-Xun Zhen
Show Less

See Also

Discover More
What is the Intrinsic Value of one Vivotek Inc stock?

The intrinsic value of one Vivotek Inc stock under the Base Case scenario is 117.36 TWD.

Is Vivotek Inc stock undervalued or overvalued?

Compared to the current market price of 135.5 TWD, Vivotek Inc is Overvalued by 13%.

Back to Top