Yunhong CTI Ltd
XBER:VCT
Intrinsic Value
The intrinsic value of one VCT stock under the Base Case scenario is 2.69 EUR. Compared to the current market price of 0.76 EUR, Yunhong CTI Ltd is Undervalued by 72%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Yunhong CTI Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Yunhong CTI Ltd
Balance Sheet Decomposition
Yunhong CTI Ltd
Current Assets | 10.4m |
Cash & Short-Term Investments | 5k |
Receivables | 2.2m |
Other Current Assets | 8.2m |
Non-Current Assets | 10.2m |
PP&E | 8m |
Other Non-Current Assets | 2.2m |
Free Cash Flow Analysis
Yunhong CTI Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Yunhong CTI Ltd
Revenue
|
18.6m
USD
|
Cost of Revenue
|
-15.4m
USD
|
Gross Profit
|
3.2m
USD
|
Operating Expenses
|
-4m
USD
|
Operating Income
|
-807k
USD
|
Other Expenses
|
-989k
USD
|
Net Income
|
-1.8m
USD
|
VCT Profitability Score
Profitability Due Diligence
Yunhong CTI Ltd's profitability score is 32/100. The higher the profitability score, the more profitable the company is.
Score
Yunhong CTI Ltd's profitability score is 32/100. The higher the profitability score, the more profitable the company is.
VCT Solvency Score
Solvency Due Diligence
Yunhong CTI Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Score
Yunhong CTI Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VCT Price Targets Summary
Yunhong CTI Ltd
Dividends
Current shareholder yield for VCT 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 VCT stock under the Base Case scenario is 2.69 EUR.
Compared to the current market price of 0.76 EUR, Yunhong CTI Ltd is Undervalued by 72%.