
Vector Group Ltd
NYSE:VGR

Intrinsic Value
The intrinsic value of one
VGR
stock under the Base Case scenario is
17.3
USD.
Compared to the current market price of 14.99 USD,
Vector Group Ltd
is
Undervalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Vector Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Vector Group Ltd
Balance Sheet Decomposition
Vector Group Ltd
Current Assets | 681.2m |
Cash & Short-Term Investments | 531.7m |
Receivables | 30.2m |
Other Current Assets | 119.2m |
Non-Current Assets | 412.8m |
Long-Term Investments | 163.6m |
PP&E | 55m |
Intangibles | 107.5m |
Other Non-Current Assets | 86.7m |
Free Cash Flow Analysis
Vector Group Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Vector Group Ltd
Revenue
|
1.4B
USD
|
Cost of Revenue
|
-946m
USD
|
Gross Profit
|
475m
USD
|
Operating Expenses
|
-116m
USD
|
Operating Income
|
358.9m
USD
|
Other Expenses
|
-162.3m
USD
|
Net Income
|
196.6m
USD
|
VGR Profitability Score
Profitability Due Diligence
Vector Group Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Vector Group Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
VGR Solvency Score
Solvency Due Diligence
Vector Group Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Score
Vector Group Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VGR Price Targets Summary
Vector Group Ltd
Dividends
Current shareholder yield for VGR 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
VGR
stock under the Base Case scenario is
17.3
USD.
Compared to the current market price of 14.99 USD,
Vector Group Ltd
is
Undervalued by 13%.