Victory Square Technologies Inc
CNSX:VST
Intrinsic Value
The intrinsic value of one VST stock under the Base Case scenario is 0.32 CAD. Compared to the current market price of 0.21 CAD, Victory Square Technologies Inc is Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Victory Square Technologies Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Victory Square Technologies Inc
Balance Sheet Decomposition
Victory Square Technologies Inc
Current Assets | 1.7m |
Cash & Short-Term Investments | 1.3m |
Receivables | 236.4k |
Other Current Assets | 171.7k |
Non-Current Assets | 13.7m |
Long-Term Investments | 9.2m |
PP&E | 1.9k |
Intangibles | 2.9m |
Other Non-Current Assets | 1.6m |
Free Cash Flow Analysis
Victory Square Technologies Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Victory Square Technologies Inc
Revenue
|
16m
CAD
|
Cost of Revenue
|
-9.5m
CAD
|
Gross Profit
|
6.6m
CAD
|
Operating Expenses
|
-12.5m
CAD
|
Operating Income
|
-5.9m
CAD
|
Other Expenses
|
4.3m
CAD
|
Net Income
|
-1.7m
CAD
|
VST Profitability Score
Profitability Due Diligence
Victory Square Technologies Inc's profitability score is 32/100. The higher the profitability score, the more profitable the company is.
Score
Victory Square Technologies Inc's profitability score is 32/100. The higher the profitability score, the more profitable the company is.
VST Solvency Score
Solvency Due Diligence
Victory Square Technologies Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Score
Victory Square Technologies Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VST Price Targets Summary
Victory Square Technologies Inc
Dividends
Current shareholder yield for VST 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 VST stock under the Base Case scenario is 0.32 CAD.
Compared to the current market price of 0.21 CAD, Victory Square Technologies Inc is Undervalued by 34%.