
5N Plus Inc
TSX:VNP

Intrinsic Value
The intrinsic value of one
VNP
stock under the Base Case scenario is
8.77
CAD.
Compared to the current market price of 11.23 CAD,
5N Plus Inc
is
Overvalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
5N Plus Inc
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
5N Plus Inc
Balance Sheet Decomposition
5N Plus Inc
Current Assets | 232.7m |
Cash & Short-Term Investments | 30.5m |
Receivables | 60.6m |
Other Current Assets | 141.6m |
Non-Current Assets | 163.3m |
Long-Term Investments | 3m |
PP&E | 118m |
Intangibles | 34.2m |
Other Non-Current Assets | 8.1m |
Free Cash Flow Analysis
5N Plus Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
5N Plus Inc
Revenue
|
313.2m
USD
|
Cost of Revenue
|
-225.3m
USD
|
Gross Profit
|
87.9m
USD
|
Operating Expenses
|
-45.4m
USD
|
Operating Income
|
42.5m
USD
|
Other Expenses
|
-20.8m
USD
|
Net Income
|
21.7m
USD
|
VNP Profitability Score
Profitability Due Diligence
5N Plus Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
5N Plus Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
VNP Solvency Score
Solvency Due Diligence
5N Plus Inc's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Score
5N Plus Inc's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VNP Price Targets Summary
5N Plus Inc
According to Wall Street analysts, the average 1-year price target for
VNP
is 11.83 CAD
with a low forecast of 11.11 CAD and a high forecast of 13.91 CAD.
Dividends
Current shareholder yield for VNP 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
VNP
stock under the Base Case scenario is
8.77
CAD.
Compared to the current market price of 11.23 CAD,
5N Plus Inc
is
Overvalued by 22%.