
Natural Grocers By Vitamin Cottage Inc
NYSE:NGVC

Intrinsic Value
The intrinsic value of one
NGVC
stock under the Base Case scenario is
19.44
USD.
Compared to the current market price of 39.98 USD,
Natural Grocers By Vitamin Cottage Inc
is
Overvalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Natural Grocers By Vitamin Cottage Inc
Loading...
Fundamental Analysis



Revenue & Expenses Breakdown
Natural Grocers By Vitamin Cottage Inc
Balance Sheet Decomposition
Natural Grocers By Vitamin Cottage Inc
Current Assets | 163.2m |
Cash & Short-Term Investments | 21.2m |
Receivables | 12.4m |
Other Current Assets | 129.6m |
Non-Current Assets | 501.3m |
PP&E | 485.9m |
Intangibles | 12.6m |
Other Non-Current Assets | 2.8m |
Free Cash Flow Analysis
Natural Grocers By Vitamin Cottage Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Natural Grocers By Vitamin Cottage Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-911.5m
USD
|
Gross Profit
|
386.3m
USD
|
Operating Expenses
|
-328.1m
USD
|
Operating Income
|
58.1m
USD
|
Other Expenses
|
-16.9m
USD
|
Net Income
|
41.3m
USD
|
NGVC Profitability Score
Profitability Due Diligence
Natural Grocers By Vitamin Cottage Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Natural Grocers By Vitamin Cottage Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
NGVC Solvency Score
Solvency Due Diligence
Natural Grocers By Vitamin Cottage Inc's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Score
Natural Grocers By Vitamin Cottage Inc's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NGVC Price Targets Summary
Natural Grocers By Vitamin Cottage Inc
Dividends
Current shareholder yield for NGVC 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
NGVC
stock under the Base Case scenario is
19.44
USD.
Compared to the current market price of 39.98 USD,
Natural Grocers By Vitamin Cottage Inc
is
Overvalued by 51%.