V

Vast Renewables Ltd
NASDAQ:VSTE

Watchlist Manager
Vast Renewables Ltd
NASDAQ:VSTE
Watchlist
Price: 0.079 USD 31.67%
Market Cap: 10k USD

Intrinsic Value

The intrinsic value of one VSTE stock under the Base Case scenario is 5.846 USD. Compared to the current market price of 0.079 USD, Vast Renewables Ltd is Undervalued by 99%.

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

VSTE Intrinsic Value
5.846 USD
Undervaluation 99%
Intrinsic Value
Price
V
Worst Case
Base Case
Best Case
Compare VSTE to

Fundamental Analysis

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

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
Current Liabilities 9.2m
Accounts Payable 975k
Accrued Liabilities 4.5m
Other Current Liabilities 3.8m
Non-Current Liabilities 7m
Long-Term Debt 6.8m
Other Non-Current Liabilities 207k
Efficiency

Free Cash Flow Analysis
Vast Renewables Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Exceptional 3Y Average ROE
Exceptional ROE
Negative 3Y Average Gross Margin
Negative 3Y Average Net Margin
35/100
Profitability
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.

Low D/E
Negative Net Debt
Short-Term Solvency
Long-Term Solvency
47/100
Solvency
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

There are no price targets for VSTE.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Vast Renewables Ltd
does not pay dividends
Shareholder Yield

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?

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