V

Vext Science Inc
CNSX:VEXT

Watchlist Manager
Vext Science Inc
CNSX:VEXT
Watchlist
Price: 0.255 CAD 2% Market Closed
Market Cap: 45.9m CAD

Intrinsic Value

The intrinsic value of one VEXT stock under the Base Case scenario is 1.804 CAD. Compared to the current market price of 0.255 CAD, Vext Science Inc is Undervalued by 86%.

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

VEXT Intrinsic Value
1.804 CAD
Undervaluation 86%
Intrinsic Value
Price
V
Base Case Scenario

Valuation History
Vext Science Inc

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

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 VEXT valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Vext Science Inc.

Explain Valuation
Compare VEXT to

Fundamental Analysis

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

Balance Sheet Decomposition
Vext Science Inc

Current Assets 17.8m
Cash & Short-Term Investments 4.6m
Receivables 1.7m
Other Current Assets 11.5m
Non-Current Assets 115.1m
PP&E 40.2m
Intangibles 73.5m
Other Non-Current Assets 1.4m
Current Liabilities 19m
Accounts Payable 6.1m
Accrued Liabilities 2.1m
Other Current Liabilities 10.7m
Non-Current Liabilities 42.9m
Long-Term Debt 32.3m
Other Non-Current Liabilities 10.5m
Efficiency

Free Cash Flow Analysis
Vext Science Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Vext Science Inc

Revenue
44.1m USD
Cost of Revenue
-26.7m USD
Gross Profit
17.4m USD
Operating Expenses
-20m USD
Operating Income
-2.6m USD
Other Expenses
-13.9m USD
Net Income
-16.5m USD
Fundamental Scores

VEXT Profitability Score
Profitability Due Diligence

Vext Science Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Gross Margin
Declining Net Margin
28/100
Profitability
Score

Vext Science Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

VEXT Solvency Score
Solvency Due Diligence

Vext Science Inc's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
32/100
Solvency
Score

Vext Science Inc's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VEXT Price Targets Summary
Vext Science Inc

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

According to Wall Street analysts, the average 1-year price target for VEXT is 0.408 CAD with a low forecast of 0.404 CAD and a high forecast of 0.42 CAD.

Lowest
Price Target
0.404 CAD
58% Upside
Average
Price Target
0.408 CAD
60% Upside
Highest
Price Target
0.42 CAD
65% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Vext Science Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for VEXT 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 VEXT stock?

The intrinsic value of one VEXT stock under the Base Case scenario is 1.804 CAD.

Is VEXT stock undervalued or overvalued?

Compared to the current market price of 0.255 CAD, Vext Science Inc is Undervalued by 86%.

Back to Top