Vast Renewables Ltd
NASDAQ:VSTE
Intrinsic Value
The intrinsic value of one VSTE stock under the Base Case scenario is 0.043 USD. Compared to the current market price of 0.079 USD, Vast Renewables Ltd is Overvalued by 45%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Vast Renewables Ltd
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Vast Renewables Ltd
Balance Sheet Decomposition
Vast Renewables Ltd
Current Assets | 10.3m |
Cash & Short-Term Investments | 6.9m |
Receivables | 1.4m |
Other Current Assets | 2m |
Non-Current Assets | 2m |
Long-Term Investments | 709k |
PP&E | 536k |
Intangibles | 46k |
Other Non-Current Assets | 672k |
Free Cash Flow Analysis
Vast Renewables Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Vast Renewables Ltd
Revenue
|
342k
USD
|
Cost of Revenue
|
-982k
USD
|
Gross Profit
|
-640k
USD
|
Operating Expenses
|
-139.1m
USD
|
Operating Income
|
-139.8m
USD
|
Other Expenses
|
-159.3m
USD
|
Net Income
|
-299.1m
USD
|
VSTE Profitability Score
Profitability Due Diligence
Vast Renewables Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Score
Vast Renewables Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
VSTE Solvency Score
Solvency Due Diligence
Vast Renewables Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Score
Vast Renewables Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VSTE Price Targets Summary
Vast Renewables Ltd
Dividends
Current shareholder yield for VSTE 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 VSTE stock under the Base Case scenario is 0.043 USD.
Compared to the current market price of 0.079 USD, Vast Renewables Ltd is Overvalued by 45%.