Victory Supermarket Chain Ltd
TASE:VCTR
Intrinsic Value
The intrinsic value of one VCTR stock under the Base Case scenario is 6 799.15 ILS. Compared to the current market price of 4 898 ILS, Victory Supermarket Chain Ltd is Undervalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Victory Supermarket Chain Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Victory Supermarket Chain Ltd
Balance Sheet Decomposition
Victory Supermarket Chain Ltd
Current Assets | 625.6m |
Cash & Short-Term Investments | 125.2m |
Receivables | 222.5m |
Other Current Assets | 277.8m |
Non-Current Assets | 1.5B |
Long-Term Investments | 17.2m |
PP&E | 1.4B |
Intangibles | 12.7m |
Other Non-Current Assets | 10.5m |
Free Cash Flow Analysis
Victory Supermarket Chain Ltd
ILS | |
Free Cash Flow | ILS |
Earnings Waterfall
Victory Supermarket Chain Ltd
Revenue
|
2.6B
ILS
|
Cost of Revenue
|
-2B
ILS
|
Gross Profit
|
619.9m
ILS
|
Operating Expenses
|
-517.4m
ILS
|
Operating Income
|
102.5m
ILS
|
Other Expenses
|
-58.8m
ILS
|
Net Income
|
43.7m
ILS
|
VCTR Profitability Score
Profitability Due Diligence
Victory Supermarket Chain Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Victory Supermarket Chain Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
VCTR Solvency Score
Solvency Due Diligence
Victory Supermarket Chain Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Score
Victory Supermarket Chain Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VCTR Price Targets Summary
Victory Supermarket Chain Ltd
Dividends
Current shareholder yield for VCTR 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 VCTR stock under the Base Case scenario is 6 799.15 ILS.
Compared to the current market price of 4 898 ILS, Victory Supermarket Chain Ltd is Undervalued by 28%.