V

Vercom SA
WSE:VRC

Watchlist Manager
Vercom SA
WSE:VRC
Watchlist
Price: 118.5 PLN 0.85% Market Closed
Market Cap: 2.6B PLN

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:

VRC Intrinsic Value
79.19 PLN
Overvaluation 33%
Intrinsic Value
Price
V
Worst Case
Base Case
Best Case

Valuation History
Vercom SA

VRC
Valuation History
HIDDEN
Show
Valuation History Unavailable

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

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

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about VRC?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Vercom SA
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Vercom SA

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Free Cash Flow
Positive Gross Profit
Positive Revenue Growth Forecast
ROE is Increasing
61/100
Profitability
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.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
66/100
Solvency
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

Wall Street analysts forecast VRC stock price to rise over the next 12 months.

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.

Lowest
Price Target
116.15 PLN
2% Downside
Average
Price Target
136.43 PLN
15% Upside
Highest
Price Target
148.05 PLN
25% 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 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?

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 VRC stock?

The intrinsic value of one VRC stock under the Base Case scenario is 79.19 PLN.

Is VRC stock undervalued or overvalued?

Compared to the current market price of 118.5 PLN, Vercom SA is Overvalued by 33%.

Back to Top