
Verici Dx Plc
LSE:VRCI

Intrinsic Value
The intrinsic value of one
VRCI
stock under the Base Case scenario is
4.412
GBX.
Compared to the current market price of 1.625 GBX,
Verici Dx Plc
is
Undervalued by 63%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Verici Dx Plc
Fundamental Analysis


Revenue & Expenses Breakdown
Verici Dx Plc
Balance Sheet Decomposition
Verici Dx Plc
Current Assets | 8.9m |
Cash & Short-Term Investments | 7m |
Receivables | 1.5m |
Other Current Assets | 386k |
Non-Current Assets | 3.2m |
PP&E | 1.1m |
Intangibles | 2.1m |
Free Cash Flow Analysis
Verici Dx Plc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Verici Dx Plc
Revenue
|
4.3m
USD
|
Cost of Revenue
|
-994k
USD
|
Gross Profit
|
3.3m
USD
|
Operating Expenses
|
-8.3m
USD
|
Operating Income
|
-4.9m
USD
|
Other Expenses
|
103k
USD
|
Net Income
|
-4.8m
USD
|
VRCI Profitability Score
Profitability Due Diligence
Verici Dx Plc's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

Score
Verici Dx Plc's profitability score is 24/100. The higher the profitability score, the more profitable the company is.
VRCI Solvency Score
Solvency Due Diligence
Verici Dx Plc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Score
Verici Dx Plc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VRCI Price Targets Summary
Verici Dx Plc
Dividends
Current shareholder yield for VRCI 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
VRCI
stock under the Base Case scenario is
4.412
GBX.
Compared to the current market price of 1.625 GBX,
Verici Dx Plc
is
Undervalued by 63%.