Verbund AG
VSE:VER
Intrinsic Value
The intrinsic value of one VER stock under the Base Case scenario is 56.48 EUR. Compared to the current market price of 67.1 EUR, Verbund AG is Overvalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Verbund AG
Fundamental Analysis

Revenue & Expenses Breakdown
Verbund AG
Balance Sheet Decomposition
Verbund AG
Current Assets | 2.5B |
Cash & Short-Term Investments | 797.6m |
Receivables | 1.3B |
Other Current Assets | 431.4m |
Non-Current Assets | 16.2B |
Long-Term Investments | 1.2B |
PP&E | 13.3B |
Intangibles | 1.1B |
Other Non-Current Assets | 692.4m |
Free Cash Flow Analysis
Verbund AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Verbund AG
Revenue
|
8.2B
EUR
|
Cost of Revenue
|
-3.6B
EUR
|
Gross Profit
|
4.7B
EUR
|
Operating Expenses
|
-1.9B
EUR
|
Operating Income
|
2.7B
EUR
|
Other Expenses
|
-848.2m
EUR
|
Net Income
|
1.9B
EUR
|
VER Profitability Score
Profitability Due Diligence
Verbund AG's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Score
Verbund AG's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
VER Solvency Score
Solvency Due Diligence
Verbund AG's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Score
Verbund AG's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VER Price Targets Summary
Verbund AG
According to Wall Street analysts, the average 1-year price target for VER is 66.67 EUR with a low forecast of 60.6 EUR and a high forecast of 77.18 EUR.
Dividends
Current shareholder yield for VER 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 VER stock under the Base Case scenario is 56.48 EUR.
Compared to the current market price of 67.1 EUR, Verbund AG is Overvalued by 16%.