V

Vinyl Group Ltd
ASX:VNL

Watchlist Manager
Vinyl Group Ltd
ASX:VNL
Watchlist
Price: 0.085 AUD 6.25%
Market Cap: 115.6m AUD

Intrinsic Value

The intrinsic value of one VNL stock under the Base Case scenario is 0.03 AUD. Compared to the current market price of 0.085 AUD, Vinyl Group Ltd is Overvalued by 65%.

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

VNL Intrinsic Value
0.03 AUD
Overvaluation 65%
Intrinsic Value
Price
V
Worst Case
Base Case
Best Case

Valuation History
Vinyl Group Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about VNL?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is VNL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Vinyl Group Ltd.

Explain Valuation
Compare VNL to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about VNL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vinyl Group Ltd

Current Assets 5.9m
Cash & Short-Term Investments 1.8m
Receivables 3.9m
Other Current Assets 228.5k
Non-Current Assets 17.3m
PP&E 30.6k
Intangibles 16.9m
Other Non-Current Assets 370.6k
Current Liabilities 4.7m
Accounts Payable 1.3m
Accrued Liabilities 156.3k
Short-Term Debt 74.2k
Other Current Liabilities 3.2m
Non-Current Liabilities 489.8k
Other Non-Current Liabilities 489.8k
Efficiency

Free Cash Flow Analysis
Vinyl Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Vinyl Group Ltd

Revenue
14.5m AUD
Cost of Revenue
-8.8m AUD
Gross Profit
5.7m AUD
Operating Expenses
-17.6m AUD
Operating Income
-11.9m AUD
Other Expenses
-3.9m AUD
Net Income
-15.8m AUD
Fundamental Scores

VNL Profitability Score
Profitability Due Diligence

Vinyl Group Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
ROIC is Increasing
ROE is Increasing
Strong 3Y Average Gross Margin
39/100
Profitability
Score

Vinyl Group Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

VNL Solvency Score
Solvency Due Diligence

Vinyl Group Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Negative Net Debt
Low D/E
81/100
Solvency
Score

Vinyl Group Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VNL Price Targets Summary
Vinyl Group Ltd

There are no price targets for VNL.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Vinyl Group Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for VNL 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
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one VNL stock?

The intrinsic value of one VNL stock under the Base Case scenario is 0.03 AUD.

Is VNL stock undervalued or overvalued?

Compared to the current market price of 0.085 AUD, Vinyl Group Ltd is Overvalued by 65%.

Back to Top