Vercom SA
WSE:VRC
Intrinsic Value
The intrinsic value of one VRC stock under the Base Case scenario is 79.19 PLN. Compared to the current market price of 118.5 PLN, Vercom SA is Overvalued by 33%.
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 61/100. The higher the profitability score, the more profitable the company is.
Score
Vercom SA's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
VRC Solvency Score
Solvency Due Diligence
Vercom SA's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Score
Vercom SA's solvency score is 66/100. 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 136.43 PLN with a low forecast of 116.15 PLN and a high forecast of 148.05 PLN.
Dividends
Current shareholder yield for VRC 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 VRC stock under the Base Case scenario is 79.19 PLN.
Compared to the current market price of 118.5 PLN, Vercom SA is Overvalued by 33%.