
Vivani Medical Inc
NASDAQ:VANI

Intrinsic Value
The intrinsic value of one
VANI
stock under the Base Case scenario is
0.22
USD.
Compared to the current market price of 1.2 USD,
Vivani Medical Inc
is
Overvalued by 82%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Vivani Medical Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Vivani Medical Inc
Balance Sheet Decomposition
Vivani Medical Inc
Current Assets | 14.9m |
Cash & Short-Term Investments | 13m |
Receivables | 175k |
Other Current Assets | 1.7m |
Non-Current Assets | 20.6m |
Long-Term Investments | 132k |
PP&E | 19.1m |
Other Non-Current Assets | 1.3m |
Free Cash Flow Analysis
Vivani Medical Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Vivani Medical Inc
Revenue
|
0
USD
|
Operating Expenses
|
-25m
USD
|
Operating Income
|
-25m
USD
|
Other Expenses
|
1.3m
USD
|
Net Income
|
-23.7m
USD
|
VANI Profitability Score
Profitability Due Diligence
Vivani Medical Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

Score
Vivani Medical Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
VANI Solvency Score
Solvency Due Diligence
Vivani Medical Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Score
Vivani Medical Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VANI Price Targets Summary
Vivani Medical Inc
According to Wall Street analysts, the average 1-year price target for
VANI
is 5.1 USD
with a low forecast of 4.04 USD and a high forecast of 7.35 USD.
Dividends
Current shareholder yield for VANI 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
VANI
stock under the Base Case scenario is
0.22
USD.
Compared to the current market price of 1.2 USD,
Vivani Medical Inc
is
Overvalued by 82%.