First Time Loading...
V

Vantage Towers AG
XETRA:VTWR

Watchlist Manager
Vantage Towers AG
XETRA:VTWR
Watchlist
Price: 32.5 EUR Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Vantage Towers AG engages in the operations of mobile telecommunications tower infrastructures. [ Read More ]

The intrinsic value of one VTWR stock under the Base Case scenario is 15.5 EUR. Compared to the current market price of 32.5 EUR, Vantage Towers AG is Overvalued by 52%.

Key Points:
VTWR Intrinsic Value
Base Case
15.5 EUR
Overvaluation 52%
Intrinsic Value
Price
V
Worst Case
Base Case
Best Case

Valuation Backtest
Vantage Towers AG

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling VTWR stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Vantage Towers AG

Provide an overview of the primary business activities
of Vantage Towers AG.

What unique competitive advantages
does Vantage Towers AG hold over its rivals?

What risks and challenges
does Vantage Towers AG face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Vantage Towers AG.

Provide P/S
for Vantage Towers AG.

Provide P/E
for Vantage Towers AG.

Provide P/OCF
for Vantage Towers AG.

Provide P/FCFE
for Vantage Towers AG.

Provide P/B
for Vantage Towers AG.

Provide EV/S
for Vantage Towers AG.

Provide EV/GP
for Vantage Towers AG.

Provide EV/EBITDA
for Vantage Towers AG.

Provide EV/EBIT
for Vantage Towers AG.

Provide EV/OCF
for Vantage Towers AG.

Provide EV/FCFF
for Vantage Towers AG.

Provide EV/IC
for Vantage Towers AG.

Show me price targets
for Vantage Towers AG made by professional analysts.

What are the Revenue projections
for Vantage Towers AG?

How accurate were the past Revenue estimates
for Vantage Towers AG?

What are the Net Income projections
for Vantage Towers AG?

How accurate were the past Net Income estimates
for Vantage Towers AG?

What are the EPS projections
for Vantage Towers AG?

How accurate were the past EPS estimates
for Vantage Towers AG?

What are the EBIT projections
for Vantage Towers AG?

How accurate were the past EBIT estimates
for Vantage Towers AG?

Compare the revenue forecasts
for Vantage Towers AG with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Vantage Towers AG and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Vantage Towers AG against its competitors.

Analyze the profit margins
(gross, operating, and net) of Vantage Towers AG compared to its peers.

Compare the P/E ratios
of Vantage Towers AG against its peers.

Discuss the investment returns and shareholder value creation
comparing Vantage Towers AG with its peers.

Analyze the financial leverage
of Vantage Towers AG compared to its main competitors.

Show all profitability ratios
for Vantage Towers AG.

Provide ROE
for Vantage Towers AG.

Provide ROA
for Vantage Towers AG.

Provide ROIC
for Vantage Towers AG.

Provide ROCE
for Vantage Towers AG.

Provide Gross Margin
for Vantage Towers AG.

Provide Operating Margin
for Vantage Towers AG.

Provide Net Margin
for Vantage Towers AG.

Provide FCF Margin
for Vantage Towers AG.

Show all solvency ratios
for Vantage Towers AG.

Provide D/E Ratio
for Vantage Towers AG.

Provide D/A Ratio
for Vantage Towers AG.

Provide Interest Coverage Ratio
for Vantage Towers AG.

Provide Altman Z-Score Ratio
for Vantage Towers AG.

Provide Quick Ratio
for Vantage Towers AG.

Provide Current Ratio
for Vantage Towers AG.

Provide Cash Ratio
for Vantage Towers AG.

What is the historical Revenue growth
over the last 5 years for Vantage Towers AG?

What is the historical Net Income growth
over the last 5 years for Vantage Towers AG?

What is the current Free Cash Flow
of Vantage Towers AG?

Discuss the annual earnings per share (EPS)
trend over the past five years for Vantage Towers AG.

Financials

Balance Sheet Decomposition
Vantage Towers AG

Current Assets 599.8m
Cash & Short-Term Investments 177.5m
Receivables 422.3m
Non-Current Assets 10.4B
Long-Term Investments 3.2B
PP&E 3.6B
Intangibles 3.6B
Other Non-Current Assets 97.2m
Current Liabilities 3.1B
Accounts Payable 522.9m
Other Current Liabilities 2.6B
Non-Current Liabilities 2.4B
Long-Term Debt 1.8B
Other Non-Current Liabilities 642.4m
Efficiency

Earnings Waterfall
Vantage Towers AG

Revenue
1.1B EUR
Cost of Revenue
-46.1m EUR
Gross Profit
1B EUR
Operating Expenses
-565.5m EUR
Operating Income
483.7m EUR
Other Expenses
-10.6m EUR
Net Income
473.1m EUR

Free Cash Flow Analysis
Vantage Towers AG

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

VTWR Profitability Score
Profitability Due Diligence

Vantage Towers AG's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

61/100
Profitability
Score

Vantage Towers AG's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

VTWR Solvency Score
Solvency Due Diligence

Vantage Towers AG's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Low Altman Z-Score
53/100
Solvency
Score

Vantage Towers AG's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VTWR Price Targets Summary
Vantage Towers AG

Wall Street analysts forecast VTWR stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VTWR is 32.4 EUR .

Lowest
Price Target
Not Available
Average
Price Target
32.4 EUR
0% Downside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

VTWR Price
Vantage Towers AG

1M 1M
-
6M 6M
-
1Y 1Y
0%
3Y 3Y
+36%
5Y 5Y
+39%
10Y 10Y
+39%
Annual Price Range
32.5
52w Low
32.5
52w High
33.08
Price Metrics
Average Annual Return 37.29%
Standard Deviation of Annual Returns
N/A
Max Drawdown -7%
Shares Statistics
Market Capitalization 16.4B EUR
Shares Outstanding 506 500 000
Percentage of Shares Shorted
N/A

VTWR Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Vantage Towers AG

Country

Germany

Industry

Telecommunication

Market Cap

16.4B EUR

Dividend Yield

1.94%

Description

Vantage Towers AG engages in the operations of mobile telecommunications tower infrastructures. The company is headquartered in Dusseldorf, Nordrhein-Westfalen and currently employs 187 full-time employees. The company went IPO on 2021-03-18. The firm builds, operates and lease passive infrastructure such as: towers, masts, rooftop sites, Distributed Antenna Systems (DAS) and Small Cells. The firm's network, comprise of more than 82.000 towers across different countries, and its investment grade anchor tenant, Vodafone, has a coverage, that extends to more than 12 countries across the region. The firm provides maintenance services, together with round-the-clock remote monitoring of power, cooling and security.

Contact

NORDRHEIN-WESTFALEN
Dusseldorf
Prinzenallee 11-13
+49211617120.0
https://www.vantagetowers.com/

IPO

2021-03-18

Employees

187

Officers

Chairman of Management Board & CEO
Mr. Vivek Badrinath
CFO & & Member of Management Board
Mr. Thomas Reisten
Chief Legal Officer, Gen. Counsel, Company Sec. & Member of Management Board
Mr. Christian Sommer
Chief Technology Officer
Mr. Jose Rivera
Head of Investor Relations
Lie-Tin Wu
HR Director
Mr. Nikolaus Rama
Show More
Chief Commercial Officer
Ms. Sonia Hernandez
Show Less

See Also

Discover More
What is the Intrinsic Value of one VTWR stock?

The intrinsic value of one VTWR stock under the Base Case scenario is 15.5 EUR.

Is VTWR stock undervalued or overvalued?

Compared to the current market price of 32.5 EUR, Vantage Towers AG is Overvalued by 52%.