V

Varex Imaging Corp
NASDAQ:VREX

Watchlist Manager
Varex Imaging Corp
NASDAQ:VREX
Watchlist
Price: 11.71 USD -0.43% Market Closed
Market Cap: 488.3m USD

Intrinsic Value

The intrinsic value of one VREX stock under the Base Case scenario is 19.84 USD. Compared to the current market price of 11.71 USD, Varex Imaging Corp is Undervalued by 41%.

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

VREX Intrinsic Value
19.84 USD
Undervaluation 41%
Intrinsic Value
Price
V
Worst Case
Base Case
Best Case

Valuation History
Varex Imaging Corp

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

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 VREX valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Varex Imaging Corp.

Explain Valuation
Compare VREX to

Fundamental Analysis

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

Balance Sheet Decomposition
Varex Imaging Corp

Current Assets 641.8m
Cash & Short-Term Investments 155.1m
Receivables 156.6m
Other Current Assets 330.1m
Non-Current Assets 465.6m
Long-Term Investments 24.5m
PP&E 187.2m
Intangibles 212.4m
Other Non-Current Assets 41.5m
Current Liabilities 187.2m
Accounts Payable 69.9m
Accrued Liabilities 77.5m
Other Current Liabilities 39.8m
Non-Current Liabilities 447.6m
Long-Term Debt 371.6m
Other Non-Current Liabilities 76m
Efficiency

Free Cash Flow Analysis
Varex Imaging Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Varex Imaging Corp

Revenue
844.6m USD
Cost of Revenue
-550.3m USD
Gross Profit
294.3m USD
Operating Expenses
-224.4m USD
Operating Income
69.9m USD
Other Expenses
-140.2m USD
Net Income
-70.3m USD
Fundamental Scores

VREX Profitability Score
Profitability Due Diligence

Varex Imaging Corp's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
ROIC is Increasing
Gross Margin is Increasing
40/100
Profitability
Score

Varex Imaging Corp's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

VREX Solvency Score
Solvency Due Diligence

Varex Imaging Corp's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low D/E
Positive Net Debt
45/100
Solvency
Score

Varex Imaging Corp's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VREX Price Targets Summary
Varex Imaging Corp

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

According to Wall Street analysts, the average 1-year price target for VREX is 17.54 USD with a low forecast of 12.12 USD and a high forecast of 23.1 USD.

Lowest
Price Target
12.12 USD
4% Upside
Average
Price Target
17.54 USD
50% Upside
Highest
Price Target
23.1 USD
97% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Varex Imaging Corp
does not pay dividends
Shareholder Yield

Current shareholder yield for VREX 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
No dividends
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

Ownership

VREX Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one VREX stock?

The intrinsic value of one VREX stock under the Base Case scenario is 19.84 USD.

Is VREX stock undervalued or overvalued?

Compared to the current market price of 11.71 USD, Varex Imaging Corp is Undervalued by 41%.

Back to Top