
Vestas Wind Systems A/S
CSE:VWS

Intrinsic Value
The intrinsic value of one
VWS
stock under the Base Case scenario is
168.7
DKK.
Compared to the current market price of 104.3 DKK,
Vestas Wind Systems A/S
is
Undervalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Vestas Wind Systems A/S
Fundamental Analysis


Revenue & Expenses Breakdown
Vestas Wind Systems A/S
Balance Sheet Decomposition
Vestas Wind Systems A/S
Current Assets | 16.4B |
Cash & Short-Term Investments | 3.6B |
Receivables | 5.3B |
Other Current Assets | 7.5B |
Non-Current Assets | 8.8B |
Long-Term Investments | 826m |
PP&E | 2.5B |
Intangibles | 3.4B |
Other Non-Current Assets | 2.1B |
Free Cash Flow Analysis
Vestas Wind Systems A/S
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Vestas Wind Systems A/S
Revenue
|
18.1B
EUR
|
Cost of Revenue
|
-15.9B
EUR
|
Gross Profit
|
2.2B
EUR
|
Operating Expenses
|
-1.4B
EUR
|
Operating Income
|
820m
EUR
|
Other Expenses
|
-248m
EUR
|
Net Income
|
572m
EUR
|
VWS Profitability Score
Profitability Due Diligence
Vestas Wind Systems A/S's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Score
Vestas Wind Systems A/S's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
VWS Solvency Score
Solvency Due Diligence
Vestas Wind Systems A/S's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Vestas Wind Systems A/S's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VWS Price Targets Summary
Vestas Wind Systems A/S
According to Wall Street analysts, the average 1-year price target for
VWS
is 141.58 DKK
with a low forecast of 60.6 DKK and a high forecast of 210 DKK.
Dividends
Current shareholder yield for VWS 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
VWS
stock under the Base Case scenario is
168.7
DKK.
Compared to the current market price of 104.3 DKK,
Vestas Wind Systems A/S
is
Undervalued by 38%.