V

VRG SA
WSE:VRG

Watchlist Manager
VRG SA
WSE:VRG
Watchlist
Price: 3.62 PLN Market Closed
Market Cap: 848.7m PLN

Intrinsic Value

The intrinsic value of one VRG stock under the Base Case scenario is 4.84 PLN. Compared to the current market price of 3.62 PLN, VRG SA is Undervalued by 25%.

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

VRG Intrinsic Value
4.84 PLN
Undervaluation 25%
Intrinsic Value
Price
V
Worst Case
Base Case
Best Case

Valuation History
VRG SA

VRG
Valuation History
HIDDEN
Show
Valuation History Unavailable

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

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

Fundamental Analysis

VRG SA
WSE:VRG
PL
Textiles, Apparel & Luxury Goods
Market Cap
848.7m PLN
IPO
Sep 30, 1993
PL
Textiles, Apparel & Luxury Goods
Market Cap
848.7m PLN
IPO
Sep 30, 1993
Price
złfalse
EPS
złfalse
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about VRG?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about VRG SA
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
VRG SA

Current Assets 754.6m
Cash & Short-Term Investments 11.8m
Receivables 26.1m
Other Current Assets 716.6m
Non-Current Assets 892.9m
Long-Term Investments 884k
PP&E 366.6m
Intangibles 501.1m
Other Non-Current Assets 24.3m
Efficiency

Free Cash Flow Analysis
VRG SA

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
VRG SA

Revenue
1.3B PLN
Cost of Revenue
-606m PLN
Gross Profit
726.8m PLN
Operating Expenses
-627.7m PLN
Operating Income
99.1m PLN
Other Expenses
-8.6m PLN
Net Income
90.5m PLN
Fundamental Scores

VRG Profitability Score
Profitability Due Diligence

VRG SA's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
54/100
Profitability
Score

VRG SA's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

VRG Solvency Score
Solvency Due Diligence

VRG SA's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
51/100
Solvency
Score

VRG SA's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VRG Price Targets Summary
VRG SA

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

According to Wall Street analysts, the average 1-year price target for VRG is 3.99 PLN with a low forecast of 3.64 PLN and a high forecast of 4.41 PLN.

Lowest
Price Target
3.64 PLN
0% Upside
Average
Price Target
3.99 PLN
10% Upside
Highest
Price Target
4.41 PLN
22% 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 VRG 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 VRG stock?

The intrinsic value of one VRG stock under the Base Case scenario is 4.84 PLN.

Is VRG stock undervalued or overvalued?

Compared to the current market price of 3.62 PLN, VRG SA is Undervalued by 25%.

Back to Top