Vivos Therapeutics, Inc.

NASDAQ
VVOS
Stock
Yield per half year: +79.48%
Dividend yield: 0%
Sector: Healthcare
Current price
4.61 $
Average price
2.77 $ -39.8%
Price based on EPS
4.87 $ +5.62%
5/10
7.007.006.006.005.005.004.004.003.003.002.002.00Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 4.87 $
Current price = 4.61 $ (difference = +5.62%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -179.87 $
Current price = 4.61 $ (difference = -4 001.7%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -61.29 $
Current price = 4.61 $ (difference = -1 429.42%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe