First Time Loading...

Versarien PLC
LSE:VRS

Watchlist Manager
Versarien PLC Logo
Versarien PLC
LSE:VRS
Watchlist
Price: 0.104 GBX -6.31% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

VRS doesn't have a meaningful market cap.
VRS's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

Versarien Plc engages in the development and provision of engineering solutions. [ Read More ]

The intrinsic value of one VRS stock under the Base Case scenario is 0.61 GBX. Compared to the current market price of 0.104 GBX, Versarien PLC is Undervalued by 83%.

Key Points:
VRS Intrinsic Value
Base Case
0.61 GBX
Undervaluation 83%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Versarien PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling VRS stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Versarien PLC

Provide an overview of the primary business activities
of Versarien PLC.

What unique competitive advantages
does Versarien PLC hold over its rivals?

What risks and challenges
does Versarien PLC face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Versarien PLC.

Provide P/S
for Versarien PLC.

Provide P/E
for Versarien PLC.

Provide P/OCF
for Versarien PLC.

Provide P/FCFE
for Versarien PLC.

Provide P/B
for Versarien PLC.

Provide EV/S
for Versarien PLC.

Provide EV/GP
for Versarien PLC.

Provide EV/EBITDA
for Versarien PLC.

Provide EV/EBIT
for Versarien PLC.

Provide EV/OCF
for Versarien PLC.

Provide EV/FCFF
for Versarien PLC.

Provide EV/IC
for Versarien PLC.

Show me price targets
for Versarien PLC made by professional analysts.

What are the Revenue projections
for Versarien PLC?

How accurate were the past Revenue estimates
for Versarien PLC?

What are the Net Income projections
for Versarien PLC?

How accurate were the past Net Income estimates
for Versarien PLC?

What are the EPS projections
for Versarien PLC?

How accurate were the past EPS estimates
for Versarien PLC?

What are the EBIT projections
for Versarien PLC?

How accurate were the past EBIT estimates
for Versarien PLC?

Compare the revenue forecasts
for Versarien PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Versarien PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Versarien PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Versarien PLC compared to its peers.

Compare the P/E ratios
of Versarien PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Versarien PLC with its peers.

Analyze the financial leverage
of Versarien PLC compared to its main competitors.

Show all profitability ratios
for Versarien PLC.

Provide ROE
for Versarien PLC.

Provide ROA
for Versarien PLC.

Provide ROIC
for Versarien PLC.

Provide ROCE
for Versarien PLC.

Provide Gross Margin
for Versarien PLC.

Provide Operating Margin
for Versarien PLC.

Provide Net Margin
for Versarien PLC.

Provide FCF Margin
for Versarien PLC.

Show all solvency ratios
for Versarien PLC.

Provide D/E Ratio
for Versarien PLC.

Provide D/A Ratio
for Versarien PLC.

Provide Interest Coverage Ratio
for Versarien PLC.

Provide Altman Z-Score Ratio
for Versarien PLC.

Provide Quick Ratio
for Versarien PLC.

Provide Current Ratio
for Versarien PLC.

Provide Cash Ratio
for Versarien PLC.

What is the historical Revenue growth
over the last 5 years for Versarien PLC?

What is the historical Net Income growth
over the last 5 years for Versarien PLC?

What is the current Free Cash Flow
of Versarien PLC?

Financials

Balance Sheet Decomposition
Versarien PLC

Current Assets 4.1m
Cash & Short-Term Investments 596k
Receivables 1.4m
Other Current Assets 2.1m
Non-Current Assets 6.2m
PP&E 3.4m
Intangibles 2.8m
Other Non-Current Assets 36k
Current Liabilities 2.8m
Accounts Payable 1.5m
Short-Term Debt 762k
Other Current Liabilities 556k
Non-Current Liabilities 4.4m
Long-Term Debt 6m
Other Non-Current Liabilities -1.6m
Efficiency

Earnings Waterfall
Versarien PLC

Revenue
5.4m GBP
Cost of Revenue
-4.3m GBP
Gross Profit
1.2m GBP
Operating Expenses
-6.1m GBP
Operating Income
-5m GBP
Other Expenses
-8.6m GBP
Net Income
-13.5m GBP

Free Cash Flow Analysis
Versarien PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

VRS Profitability Score
Profitability Due Diligence

Versarien PLC's profitability score is 16/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROIC is Increasing
Negative 3-Years Revenue Growth
Negative 1-Year Revenue Growth
16/100
Profitability
Score

Versarien PLC's profitability score is 16/100. The higher the profitability score, the more profitable the company is.

VRS Solvency Score
Solvency Due Diligence

Versarien PLC's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
High D/E
Positive Net Debt
22/100
Solvency
Score

Versarien PLC's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VRS Price Targets Summary
Versarien PLC

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

Competitive Landscape

Shareholder Return

VRS Price
Versarien PLC

1M 1M
-26%
6M 6M
-85%
1Y 1Y
-97%
3Y 3Y
-100%
5Y 5Y
-100%
10Y 10Y
-100%
Annual Price Range
0.104
52w Low
0.0865
52w High
5.1
Price Metrics
Average Annual Return -46.9%
Standard Deviation of Annual Returns 18.56%
Max Drawdown -100%
Shares Statistics
Market Capitalization 1.5m GBX
Shares Outstanding 1 488 170 000
Percentage of Shares Shorted
N/A

VRS Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Versarien PLC Logo
Versarien PLC

Country

United Kingdom

Industry

Chemicals

Market Cap

1.5m GBP

Dividend Yield

0%

Description

Versarien Plc engages in the development and provision of engineering solutions. The firm operates in two segments: Graphene and Plastic Products and Hardware and Metallic Products. The Graphene and Plastic Products include Nanene, which is a nanoplatelet graphene powders; Polygrene, which is a graphene enhanced polymer range, Hexotene, which is a nanoplatelet hexagonal boron nitride (h-BN) powder, Graphinks, which is an electrically conductive graphene inks suitable for a range of printing processes, substrates and applications, and Hybrid nanomaterials for energy storage devices. The Hardware and Metallic Products include Special inserts and blanks, cutting knives, wear-resistant parts, nozzles and valve inserts for flow control and tungsten carbide parts for defense and aerospace. The firm operates in United States of America, United Kingdom, Spain, China, and Korea. Its subsidiaries include Versarien Technologies Limited, 2-DTech Limited, and AAC Cyroma Limited.

Contact

GLOUCESTERSHIRE
Longhope
Units 1A-D, Longhope Business Park, Monmouth Road
+441594887204.0
http://www.versarien.com/

IPO

2013-06-12

Employees

93

Officers

CEO & Executive Director
Dr. Stephen Anthony Hodge
CFO, Company Secretary & Executive Director
Mr. Christopher Michael Leigh BA(Hons), FCA

See Also

Discover More
What is the Intrinsic Value of one VRS stock?

The intrinsic value of one VRS stock under the Base Case scenario is 0.61 GBX.

Is VRS stock undervalued or overvalued?

Compared to the current market price of 0.104 GBX, Versarien PLC is Undervalued by 83%.