Vercom SA
WSE:VRC
Intrinsic Value
The intrinsic value of one VRC stock under the Base Case scenario is hidden PLN. Compared to the current market price of 106.6 PLN, Vercom SA is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Vercom SA
Fundamental Analysis

Revenue & Expenses Breakdown
Vercom SA
Balance Sheet Decomposition
Vercom SA
Current Assets | 109m |
Cash & Short-Term Investments | 33.5m |
Receivables | 52.9m |
Other Current Assets | 22.6m |
Non-Current Assets | 462m |
PP&E | 22.3m |
Intangibles | 438.6m |
Other Non-Current Assets | 1.1m |
Free Cash Flow Analysis
Vercom SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Vercom SA
Revenue
|
401.9m
PLN
|
Cost of Revenue
|
-200.3m
PLN
|
Gross Profit
|
201.6m
PLN
|
Operating Expenses
|
-121.5m
PLN
|
Operating Income
|
80.1m
PLN
|
Other Expenses
|
-2.2m
PLN
|
Net Income
|
77.9m
PLN
|
VRC Profitability Score
Profitability Due Diligence
Vercom SA's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
Vercom SA's profitability score is hidden . The higher the profitability score, the more profitable the company is.
VRC Solvency Score
Solvency Due Diligence
Vercom SA's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Score
Vercom SA's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VRC Price Targets Summary
Vercom SA
According to Wall Street analysts, the average 1-year price target for VRC is 133.96 PLN with a low forecast of 116.15 PLN and a high forecast of 147 PLN.
Dividends
Current shareholder yield for VRC is hidden .
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 VRC stock under the Base Case scenario is hidden PLN.
Compared to the current market price of 106.6 PLN, Vercom SA is hidden .