Vasta Platform Ltd
NASDAQ:VSTA
Intrinsic Value
The intrinsic value of one VSTA stock under the Base Case scenario is 5.506 USD. Compared to the current market price of 4.225 USD, Vasta Platform Ltd is Undervalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Vasta Platform Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Vasta Platform Ltd
Balance Sheet Decomposition
Vasta Platform Ltd
Current Assets | 1.5B |
Cash & Short-Term Investments | 258.3m |
Receivables | 907.3m |
Other Current Assets | 354m |
Non-Current Assets | 5.7B |
Long-Term Investments | 51.9m |
PP&E | 154m |
Intangibles | 5.1B |
Other Non-Current Assets | 366.4m |
Free Cash Flow Analysis
Vasta Platform Ltd
BRL | |
Free Cash Flow | BRL |
Earnings Waterfall
Vasta Platform Ltd
Revenue
|
1.6B
BRL
|
Cost of Revenue
|
-654.6m
BRL
|
Gross Profit
|
989.3m
BRL
|
Operating Expenses
|
-726.3m
BRL
|
Operating Income
|
263m
BRL
|
Other Expenses
|
198.1m
BRL
|
Net Income
|
461m
BRL
|
VSTA Profitability Score
Profitability Due Diligence
Vasta Platform Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Vasta Platform Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
VSTA Solvency Score
Solvency Due Diligence
Vasta Platform Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Score
Vasta Platform Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VSTA Price Targets Summary
Vasta Platform Ltd
According to Wall Street analysts, the average 1-year price target for VSTA is 2.788 USD with a low forecast of 2.222 USD and a high forecast of 3.15 USD.
Dividends
Current shareholder yield for VSTA 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 VSTA stock under the Base Case scenario is 5.506 USD.
Compared to the current market price of 4.225 USD, Vasta Platform Ltd is Undervalued by 23%.