Financhill
Buy
66

VLY Quote, Financials, Valuation and Earnings

Last price:
$13.30
Seasonality move :
2.47%
Day range:
$13.26 - $13.87
52-week range:
$7.48 - $13.87
Dividend yield:
3.29%
P/E ratio:
13.29x
P/S ratio:
2.16x
P/B ratio:
1.00x
Volume:
8.6M
Avg. volume:
8.2M
1-year change:
30.03%
Market cap:
$7.4B
Revenue:
$3.5B
EPS (TTM):
$1.01
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.5B $2.2B $3.4B $3.6B $3.5B
Revenue Growth (YoY) -3.91% 46.02% 53.72% 6.46% -2.34%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $808K -$386K -$4.2M $4.2M --
Operating Expenses -$652.7M -$720.6M -$689.2M -$434.8M -$744.8M
Operating Income $652.7M $720.6M $689.2M $434.8M $744.8M
 
Net Interest Expenses $56.4M $64.6M $198.6M $169.9M $152.3M
EBT. Incl. Unusual Items $640.7M $780.7M $678.3M $438.5M $743.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $166.9M $211.8M $179.8M $58.2M $145.9M
Net Income to Company $473.8M $568.9M $498.5M $380.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $473.8M $568.9M $498.5M $380.3M $598M
 
Basic EPS (Cont. Ops) $1.13 $1.14 $0.95 $0.70 $1.02
Diluted EPS (Cont. Ops) $1.12 $1.14 $0.95 $0.69 $1.01
Weighted Average Basic Share $407.4M $485.4M $507.5M $515.8M $559.6M
Weighted Average Diluted Share $410M $487.8M $509.2M $518M $563.8M
 
EBITDA -- $1.2B $2.2B $2.2B --
EBIT $765.1M $1.1B $2.2B $2.2B $2.2B
 
Revenue (Reported) $1.5B $2.2B $3.4B $3.6B $3.5B
Operating Income (Reported) $652.7M $720.6M $689.2M $434.8M $744.8M
Operating Income (Adjusted) $765.1M $1.1B $2.2B $2.2B $2.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $386.4M $699.3M $871M $886M $892.2M
Revenue Growth (YoY) 0.54% 80.98% 24.55% 1.73% 0.7%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$808K $1.2M $321K $315K --
Operating Expenses -$164.4M -$274.5M -$89.1M -$89.1M -$221.8M
Operating Income $164.4M $274.5M $89.1M $89.1M $221.8M
 
Net Interest Expenses $11.4M $23M $34.1M $38.6M $36.3M
EBT. Incl. Unusual Items $157.3M $245.1M $89M $89.1M $221.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.3M $67.5M $17.4M -$26.7M $26.3M
Net Income to Company $115M $177.6M $71.6M $115.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $115M $177.6M $71.6M $115.7M $195.4M
 
Basic EPS (Cont. Ops) $0.27 $0.34 $0.13 $0.20 $0.34
Diluted EPS (Cont. Ops) $0.27 $0.34 $0.13 $0.20 $0.33
Weighted Average Basic Share $411.8M $506.4M $507.7M $536.2M $558.1M
Weighted Average Diluted Share $414.5M $509.3M $509.7M $540.1M $562.2M
 
EBITDA -- -- -- -- --
EBIT $182M $425.9M $509.9M $500.9M $572.6M
 
Revenue (Reported) $386.4M $699.3M $871M $886M $892.2M
Operating Income (Reported) $164.4M $274.5M $89.1M $89.1M $221.8M
Operating Income (Adjusted) $182M $425.9M $509.9M $500.9M $572.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.5B $2.2B $3.4B $3.6B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $808K -$386K -$4.2M $4.2M --
Operating Expenses -$659.2M -$872.5M -$687.3M -$434.8M -$744.8M
Operating Income $659.2M $872.5M $687.3M $434.8M $744.8M
 
Net Interest Expenses $56.4M $64.6M $198.6M $169.9M $152.3M
EBT. Incl. Unusual Items $640.7M $780.7M $678.3M $438.5M $743.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $166.9M $211.8M $179.8M $58.2M $145.9M
Net Income to Company $473.8M $568.9M $498.5M $380.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $473.8M $568.9M $498.5M $380.3M $598M
 
Basic EPS (Cont. Ops) $1.13 $1.14 $0.95 $0.69 $1.02
Diluted EPS (Cont. Ops) $1.12 $1.14 $0.95 $0.69 $1.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $765.1M $1.1B $2.2B $2.2B $2.2B
 
Revenue (Reported) $1.5B $2.2B $3.4B $3.6B $3.5B
Operating Income (Reported) $659.2M $872.5M $687.3M $434.8M $744.8M
Operating Income (Adjusted) $765.1M $1.1B $2.2B $2.2B $2.2B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $2.2B $3.4B $3.6B $3.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$386K -$4.2M $4.2M $55K --
Operating Expenses -$872.5M -$687.3M -$434.8M -$744.8M --
Operating Income $872.5M $687.3M $434.8M $744.8M --
 
Net Interest Expenses $64.6M $198.6M $169.9M $152.3M --
EBT. Incl. Unusual Items $780.7M $678.3M $438.5M $743.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $211.8M $179.8M $58.2M $145.9M --
Net Income to Company $568.9M $498.5M $380.3M $106.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $568.9M $498.5M $380.3M $598M --
 
Basic EPS (Cont. Ops) $1.14 $0.95 $0.69 $1.02 --
Diluted EPS (Cont. Ops) $1.14 $0.95 $0.69 $1.01 --
Weighted Average Basic Share $1.9B $2B $2.1B $2.2B --
Weighted Average Diluted Share $1.9B $2B $2.1B $2.3B --
 
EBITDA $197.6M $510M $584.8M $521.7M --
EBIT $1.1B $2.2B $2.2B $2.2B --
 
Revenue (Reported) $2.2B $3.4B $3.6B $3.5B --
Operating Income (Reported) $872.5M $687.3M $434.8M $744.8M --
Operating Income (Adjusted) $1.1B $2.2B $2.2B $2.2B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $205.2M $444.3M $284.1M $411.4M $315.2M
Short Term Investments $1.1B $1.3B $1.3B $233.8M --
Accounts Receivable, Net $96.9M $196.6M $245.5M $239.9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.2B $1.2B $1.1B $2.1B $1.8B
 
Property Plant And Equipment $585.4M $664.9M $724.5M $679.3M $644.6M
Long-Term Investments $2.4B $1.3B $1.6B $2.6B $1.3B
Goodwill $1.5B $1.9B $1.9B $1.9B --
Other Intangibles $70.4M $197.5M $160.3M $128.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $43.5B $57.6B $61.1B $62.6B $64.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $500M $24M $850M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.7B $15B $12.8B $21.2B $12.2B
 
Long-Term Debt $1.4B $1.6B $2.6B $3.3B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $38.4B $51.2B $54.4B $55.2B $56.3B
 
Common Stock $148.5M $178.2M $178.2M $196M $196.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.9B $6.2B $6.5B $7.1B $7.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.1B $6.4B $6.7B $7.4B $7.8B
 
Total Liabilities and Equity $43.5B $57.6B $61.1B $62.6B $64.1B
Cash and Short Terms $3.2B $2.2B $2.2B $2.1B --
Total Debt $1.7B $1.9B $2.7B $3.6B $3.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $205.2M $444.3M $284.1M $411.4M $315.2M
Short Term Investments $1.1B $1.3B $1.3B $233.8M --
Accounts Receivable, Net $96.9M $196.6M $245.5M $239.9M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.2B $1.2B $1.1B $2.1B $1.8B
 
Property Plant And Equipment $585.4M $664.9M $724.5M $679.3M $644.6M
Long-Term Investments $2.4B $1.3B $1.6B $2.6B $1.3B
Goodwill $1.5B $1.9B $1.9B $1.9B --
Other Intangibles $70.4M $197.5M $160.3M $128.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $43.5B $57.6B $61.1B $62.6B $64.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $500M $24M $850M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.7B $15B $12.8B $21.2B $12.2B
 
Long-Term Debt $1.4B $1.6B $2.6B $3.3B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $38.4B $51.2B $54.4B $55.2B $56.3B
 
Common Stock $148.5M $178.2M $178.2M $196M $196.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.1B $6.4B $6.7B $7.4B $7.8B
 
Total Liabilities and Equity $43.5B $57.6B $61.1B $62.6B $64.1B
Cash and Short Terms $3.2B $2.2B $2.2B $2.1B --
Total Debt $1.7B $1.9B $2.7B $3.6B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $390.6M $473.8M $568.9M $498.5M $380.3M
Depreciation & Amoritzation $82.3M $76.8M $110.5M $83.2M $78.8M
Stock-Based Compensation $16.2M $20.9M $28.8M $33.1M $29M
Change in Accounts Receivable -$593K $11.5M -$74M -$48.9M $5.6M
Change in Inventories -- -- -- -- --
Cash From Operations $342.9M $698.2M $1.3B $367.8M $535.5M
 
Capital Expenditures $24.6M $39.4M $68.9M $76M $16.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.2B -$941.8M -$6.6B -$3.3B -$696.3M
 
Dividends Paid (Ex Special Dividend) $190.7M $192.4M $219.1M $239.7M $249.6M
Special Dividend Paid
Long-Term Debt Issued $838.4M $295.9M $147.5M $1.3B $1B
Long-Term Debt Repaid -$679.8M -$1.2B -- -$475M -$165M
Repurchase of Common Stock $5.4M $23.9M $24.1M $11.5M $8.9M
Other Financing Activities -$612K -$680K -$745K -$18K -$3K
Cash From Financing $2.8B $964.4M $4.3B $2.9B $1.2B
 
Beginning Cash (CF) $434.7M $1.3B $2B $947.9M $891.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $894.5M $720.7M -$1.1B -$56.7M $998.9M
Ending Cash (CF) $1.3B $2B $947.9M $891.2M $1.9B
 
Levered Free Cash Flow $318.3M $658.8M $1.2B $291.8M $519.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $115M $177.6M $71.6M $115.7M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $5M $7.8M $7.7M $6M --
Change in Accounts Receivable $3.4M -$37.2M -$7.7M $10.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $268.2M $218.5M -$282.8M $386.7M --
 
Capital Expenditures $19.6M $18.4M $4.5M $6.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$353.3M -$1.9B -$98.9M $474.9M --
 
Dividends Paid (Ex Special Dividend) $48M $61.3M $58.2M $63.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.8M -- --
Long-Term Debt Repaid -- -- -- -$100M --
Repurchase of Common Stock $23.2M $110K $201K $390K --
Other Financing Activities -$175K -$192K -$2K -- --
Cash From Financing $634.9M $1.5B $129.1M -$11.4M --
 
Beginning Cash (CF) $1.5B $1.1B $1.1B $1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $549.8M -$170.4M -$252.6M $850.2M --
Ending Cash (CF) $2B $947.9M $891.2M $1.9B --
 
Levered Free Cash Flow $248.5M $200.1M -$287.3M $380.3M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $473.8M $568.9M $498.5M $380.3M --
Depreciation & Amoritzation $51M $79.4M $83.2M $78.8M --
Stock-Based Compensation $20.9M $28.8M $33.1M $29M --
Change in Accounts Receivable $11.5M -$74M -$48.9M $5.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $698.2M $1.3B $367.8M $535.5M --
 
Capital Expenditures $39.4M $68.9M $76M $16.1M $9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$941.8M -$6.6B -$3.3B -$696.3M --
 
Dividends Paid (Ex Special Dividend) $192.4M $219.1M $239.7M $249.6M --
Special Dividend Paid
Long-Term Debt Issued -- $147.5M $1.3B $1B --
Long-Term Debt Repaid -$1.2B -- -$475M -$165M --
Repurchase of Common Stock $23.9M $24.1M $11.5M $8.9M --
Other Financing Activities -$680K -$745K -$18K -$3K --
Cash From Financing $964.4M $4.3B $2.9B $1.2B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $720.7M -$1.1B -$56.7M $998.9M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $658.8M $1.2B $291.8M $519.4M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $568.9M $498.5M $380.3M $106.1M --
Depreciation & Amoritzation $18.8M $22M $20.2M $17.9M --
Stock-Based Compensation $28.8M $33.1M $29M $18M --
Change in Accounts Receivable -$74M -$48.9M $5.6M $1.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $367.8M $535.5M $147.2M --
 
Capital Expenditures $68.9M $76M $16.1M $9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.6B -$3.3B -$696.3M -$1.2B --
 
Dividends Paid (Ex Special Dividend) $219.1M $239.7M $249.6M $208.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $147.5M $1.3B $1B -- --
Long-Term Debt Repaid -- -$475M -$165M -$273M --
Repurchase of Common Stock $24.1M $11.5M $8.9M $25.7M --
Other Financing Activities -$745K -$18K -$3K -$95K --
Cash From Financing $4.3B $2.9B $1.2B $582.4M --
 
Beginning Cash (CF) $5.3B $9.8B $3.9B $1.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1B -$56.7M $998.9M -$519.7M --
Ending Cash (CF) $4.2B $9.7B $4.9B $1.2B --
 
Levered Free Cash Flow $1.2B $291.8M $519.4M $138.2M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock