VRG SA
WSE:VRG
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:
Valuation History
VRG SA
Fundamental Analysis

Revenue & Expenses Breakdown
VRG SA
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 |
Free Cash Flow Analysis
VRG SA
PLN | |
Free Cash Flow | PLN |
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
|
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.
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.
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
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.
Dividends
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?
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%.