Vesuvius PLC
LSE:VSVS

Watchlist Manager
Vesuvius PLC Logo
Vesuvius PLC
LSE:VSVS
Watchlist
Price: 394.6 GBX 0.31% Market Closed
Market Cap: 979.3m GBX

Intrinsic Value

The intrinsic value of one VSVS stock under the Base Case scenario is 518.13 GBX. Compared to the current market price of 394.6 GBX, Vesuvius PLC is Undervalued by 24%.

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

VSVS Intrinsic Value
518.13 GBX
Undervaluation 24%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Vesuvius PLC

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

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 VSVS valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Vesuvius PLC.

Explain Valuation
Compare VSVS to

Fundamental Analysis

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

Balance Sheet Decomposition
Vesuvius PLC

Current Assets 970.7m
Cash & Short-Term Investments 164.4m
Receivables 491.2m
Other Current Assets 315.1m
Non-Current Assets 1.3B
Long-Term Investments 11.7m
PP&E 485.6m
Intangibles 689.3m
Other Non-Current Assets 162.7m
Current Liabilities 427.6m
Accounts Payable 380.5m
Short-Term Debt 5m
Other Current Liabilities 42.1m
Non-Current Liabilities 816.4m
Long-Term Debt 587.3m
Other Non-Current Liabilities 229.1m
Efficiency

Free Cash Flow Analysis
Vesuvius PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Vesuvius PLC

Revenue
1.8B GBP
Cost of Revenue
-1.3B GBP
Gross Profit
471.4m GBP
Operating Expenses
-313.5m GBP
Operating Income
157.9m GBP
Other Expenses
-87.6m GBP
Net Income
70.3m GBP
Fundamental Scores

VSVS Profitability Score
Profitability Due Diligence

Vesuvius PLC's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
Positive 3Y Average ROE
48/100
Profitability
Score

Vesuvius PLC's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

VSVS Solvency Score
Solvency Due Diligence

Vesuvius PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Average Altman Z-Score
50/100
Solvency
Score

Vesuvius PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VSVS Price Targets Summary
Vesuvius PLC

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

According to Wall Street analysts, the average 1-year price target for VSVS is 473.73 GBX with a low forecast of 343.4 GBX and a high forecast of 619.5 GBX.

Lowest
Price Target
343.4 GBX
13% Downside
Average
Price Target
473.73 GBX
20% Upside
Highest
Price Target
619.5 GBX
57% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for VSVS 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
Lowest
Average
Highest
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 VSVS stock?

The intrinsic value of one VSVS stock under the Base Case scenario is 518.13 GBX.

Is VSVS stock undervalued or overvalued?

Compared to the current market price of 394.6 GBX, Vesuvius PLC is Undervalued by 24%.

Back to Top