V

Verses AI Inc
NEO:VERS

Watchlist Manager
Verses AI Inc
NEO:VERS
Watchlist
Price: 2.08 CAD 1.46% Market Closed
Market Cap: 26.2m CAD

Intrinsic Value

The intrinsic value of one VERS stock under the Base Case scenario is 0.23 CAD. Compared to the current market price of 2.08 CAD, Verses AI Inc is Overvalued by 89%.

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

VERS Intrinsic Value
0.23 CAD
Overvaluation 89%
Intrinsic Value
Price
V
Worst Case
Base Case
Best Case

Valuation History
Verses AI Inc

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

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 VERS valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Verses AI Inc.

Explain Valuation
Compare VERS to

Fundamental Analysis

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

Balance Sheet Decomposition
Verses AI Inc

Current Assets 4.8m
Cash & Short-Term Investments 3.3m
Receivables 889.2k
Other Current Assets 648.9k
Non-Current Assets 187.1k
PP&E 118.3k
Other Non-Current Assets 68.8k
Current Liabilities 15.5m
Accounts Payable 2.3m
Accrued Liabilities 25.7k
Other Current Liabilities 13.2m
Non-Current Liabilities 140.4k
Long-Term Debt 140.4k
Efficiency

Free Cash Flow Analysis
Verses AI Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Verses AI Inc

Revenue
455k USD
Cost of Revenue
-815.8k USD
Gross Profit
-360.8k USD
Operating Expenses
-41m USD
Operating Income
-41.3m USD
Other Expenses
-882.2k USD
Net Income
-42.2m USD
Fundamental Scores

VERS Profitability Score
Profitability Due Diligence

Verses AI Inc's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

37/100
Profitability
Score

Verses AI Inc's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

VERS Solvency Score
Solvency Due Diligence

Verses AI Inc's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
32/100
Solvency
Score

Verses AI Inc's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VERS Price Targets Summary
Verses AI Inc

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

Dividends

Verses AI Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for VERS 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
What is the Intrinsic Value of one VERS stock?

The intrinsic value of one VERS stock under the Base Case scenario is 0.23 CAD.

Is VERS stock undervalued or overvalued?

Compared to the current market price of 2.08 CAD, Verses AI Inc is Overvalued by 89%.

Back to Top