Financhill
Sell
36

VAL Quote, Financials, Valuation and Earnings

Last price:
$49.73
Seasonality move :
7.76%
Day range:
$49.00 - $49.92
52-week range:
$27.15 - $61.70
Dividend yield:
0%
P/E ratio:
8.87x
P/S ratio:
1.46x
P/B ratio:
1.41x
Volume:
291.6K
Avg. volume:
1M
1-year change:
21.28%
Market cap:
$3.5B
Revenue:
$2.4B
EPS (TTM):
$5.61
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.2B $1.6B $1.8B $2.4B
Revenue Growth (YoY) -30.49% -13.65% 30.03% 11.34% 32.42%
 
Cost of Revenues $2B $1.3B $1.5B $1.6B $1.9B
Gross Profit -$583.8M -$61.2M $128.1M $139.5M $479.6M
Gross Profit Margin -40.91% -4.97% 7.99% 7.82% 20.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $214.6M $88.9M $80.9M $99.3M $116.3M
Other Inc / (Exp) -$4.2B -- $157.5M $11.5M $5.6M
Operating Expenses $214.6M $88.9M $80.9M $99.3M $116.3M
Operating Income -$798.4M -$150.1M $47.2M $40.2M $363.3M
 
Net Interest Expenses $290.6M $33.4M $45.3M $68.9M $84.8M
EBT. Incl. Unusual Items -$5.1B -$4.4B $224.9M $84.2M $370.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$259.4M $52.6M $43.1M -$782.6M $400K
Net Income to Company -$4.9B -$4.5B $181.8M $866.8M $369.8M
 
Minority Interest in Earnings -$2.1M $7M $5.3M $1.4M -$3.6M
Net Income to Common Excl Extra Items -$4.9B -$4.5B $181.8M $866.8M $369.8M
 
Basic EPS (Cont. Ops) -$24.41 -$59.93 $2.35 $11.68 $5.18
Diluted EPS (Cont. Ops) -$24.41 -$59.93 $2.33 $11.51 $5.12
Weighted Average Basic Share $198.9M $75M $75.1M $74.1M $72.1M
Weighted Average Diluted Share $198.9M $75M $75.6M $75.2M $72.9M
 
EBITDA -$244M $75.6M $138.4M $141.3M $485.4M
EBIT -$798.4M -$150.1M $47.2M $40.2M $363.3M
 
Revenue (Reported) $1.4B $1.2B $1.6B $1.8B $2.4B
Operating Income (Reported) -$798.4M -$150.1M $47.2M $40.2M $363.3M
Operating Income (Adjusted) -$798.4M -$150.1M $47.2M $40.2M $363.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $326.7M $437.2M $455.1M $643.1M $595.7M
Revenue Growth (YoY) 14.51% 33.82% 4.09% 41.31% -7.37%
 
Cost of Revenues $298.7M $359.3M $416.7M $493.8M $442.7M
Gross Profit $28M $77.9M $38.4M $149.3M $153M
Gross Profit Margin 8.57% 17.82% 8.44% 23.22% 25.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.2M $19.2M $24.2M $30.6M $26.9M
Other Inc / (Exp) $1.6M $16.6M $6.3M -$26.6M --
Operating Expenses $27.2M $19.2M $24.2M $30.6M $26.9M
Operating Income $800K $58.7M $14.2M $118.7M $126.1M
 
Net Interest Expenses $11.3M $11.7M $19.4M $22.4M $24.9M
EBT. Incl. Unusual Items $500K $91.5M $27.7M $87.2M $215.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $53.3M $13.8M $10.7M $24.3M $28.6M
Net Income to Company -$1.7M $69.9M $17.4M $67.9M $191.9M
 
Minority Interest in Earnings $1.7M $3.4M $4.1M -$1.7M -$800K
Net Income to Common Excl Extra Items -$52.8M $77.7M $17M $62.9M $187.3M
 
Basic EPS (Cont. Ops) -$0.73 $0.99 $0.18 $0.89 $2.66
Diluted EPS (Cont. Ops) -$0.73 $0.99 $0.17 $0.88 $2.65
Weighted Average Basic Share $75M $75.1M $73.7M $72.4M $70.7M
Weighted Average Diluted Share $75M $75.1M $74.8M $73.2M $71M
 
EBITDA $25.2M $81.3M $40M $150.4M $163.2M
EBIT $800K $58.7M $14.2M $118.7M $126.1M
 
Revenue (Reported) $326.7M $437.2M $455.1M $643.1M $595.7M
Operating Income (Reported) $800K $58.7M $14.2M $118.7M $126.1M
Operating Income (Adjusted) $800K $58.7M $14.2M $118.7M $126.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.5B $1.7B $2.3B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.4B $1.6B $1.9B $1.8B
Gross Profit -$185.2M $71.2M $141.6M $398.7M $644.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $97.1M $75.3M $98.9M $113.9M $96.8M
Other Inc / (Exp) -$1.3B $154.1M $12.1M -$12.4M --
Operating Expenses $97.1M $75.3M $98.9M $113.9M $96.8M
Operating Income -$282.3M -$4.1M $42.7M $284.8M $548M
 
Net Interest Expenses $23.1M $46.5M $57.7M $84.4M $96.1M
EBT. Incl. Unusual Items -$4.6B $185.3M $86.8M $284.7M $639.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$28.9M $1.3M $17.4M -$783M $246.8M
Net Income to Company -$4.7B $254.9M $71.6M $1.1B $396.3M
 
Minority Interest in Earnings $8.8M $3.4M $10M -$7.2M -$6.1M
Net Income to Common Excl Extra Items -$4.6B $184M $69.4M $1.1B $392.9M
 
Basic EPS (Cont. Ops) -$53.15 $2.41 $0.79 $14.78 $5.63
Diluted EPS (Cont. Ops) -$53.15 $2.41 $0.78 $14.56 $5.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $40.8M $88.4M $140.1M $400.5M $687.6M
EBIT -$282.3M -$4.1M $42.7M $284.8M $548M
 
Revenue (Reported) $1.2B $1.5B $1.7B $2.3B $2.4B
Operating Income (Reported) -$282.3M -$4.1M $42.7M $284.8M $548M
Operating Income (Adjusted) -$282.3M -$4.1M $42.7M $284.8M $548M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $926.9M $1.2B $1.3B $1.8B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $981.4M $1.1B $1.2B $1.4B $1.3B
Gross Profit -$54.5M $71.7M $85.2M $344.4M $509.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $70.6M $57M $75M $89.6M $70.1M
Other Inc / (Exp) -$782.7M $154.1M $8.7M -$15.2M $6.2M
Operating Expenses $70.6M $57M $75M $89.6M $70.1M
Operating Income -$125.1M $14.7M $10.2M $254.8M $439.5M
 
Net Interest Expenses $21.7M $34.8M $47.2M $62.7M $74M
EBT. Incl. Unusual Items -$4.4B $184M $45.9M $246.4M $515.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $84.6M $33.3M $7.6M $7.2M $253.6M
Net Income to Company -$4.5B $140.6M $39M $243.8M $269.2M
 
Minority Interest in Earnings $7M $3.4M $8.1M -$500K -$3M
Net Income to Common Excl Extra Items -$4.5B $150.7M $38.3M $239.2M $262.3M
 
Basic EPS (Cont. Ops) -$52.80 $1.96 $0.40 $3.31 $3.75
Diluted EPS (Cont. Ops) -$52.80 $1.96 $0.40 $3.26 $3.73
Weighted Average Basic Share $349.6M $225.1M $223.7M $217.2M $212.8M
Weighted Average Diluted Share $349.6M $225.1M $224.8M $220.5M $213.3M
 
EBITDA $75.5M $82.1M $83.8M $343M $545.2M
EBIT -$125.1M $14.7M $10.2M $254.8M $439.5M
 
Revenue (Reported) $926.9M $1.2B $1.3B $1.8B $1.8B
Operating Income (Reported) -$125.1M $14.7M $10.2M $254.8M $439.5M
Operating Income (Adjusted) -$125.1M $14.7M $10.2M $254.8M $439.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $325.8M $644.6M $748.5M $635.7M $380.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $243.9M $280.4M $330.9M $359.9M $485.8M
Inventory $279.4M -- -- -- --
Prepaid Expenses $76.3M $67.5M $62.1M $72.7M $61.5M
Other Current Assets $13.4M $23.4M $27.4M $29.2M $26.9M
Total Current Assets $1.2B $1.2B $1.3B $1.2B $1B
 
Property Plant And Equipment $11B $911.4M $998.2M $1.7B $2B
Long-Term Investments $563.6M $335.7M $365.1M $406.7M $409.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $51.7M $169.9M $116.7M $154.4M $149.1M
Total Assets $12.9B $2.6B $2.9B $4.3B $4.4B
 
Accounts Payable $176.4M $225.8M $256.5M $400.1M $328.5M
Accrued Expenses -- $24.9M $34.8M $35.8M $54.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $15.7M $10M $9.4M $27.2M $28M
Other Current Liabilities $30.7M $22.5M $28.5M $35.5M $34.6M
Total Current Liabilities $426.8M $422M $504.4M $744.3M $679.5M
 
Long-Term Debt $21.6M $545.3M $542.4M $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $8.5B $1.5B $1.6B $2.3B $2.2B
 
Common Stock $82.6M $800K $800K $800K $800K
Other Common Equity Adj -$87.9M -$9.1M $14.7M $25.2M $34.2M
Common Equity $4.4B $1.1B $1.3B $2B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$4.3M $2.7M $8M $9.4M $5.8M
Total Equity $4.4B $1.1B $1.3B $2B $2.2B
 
Total Liabilities and Equity $12.9B $2.6B $2.9B $4.3B $4.4B
Cash and Short Terms $325.8M $644.6M $748.5M $635.7M $380.5M
Total Debt $21.6M $545.3M $542.4M $1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $654.7M $644.2M $1.1B $392.2M $675.5M
Short Term Investments -- $220M -- -- --
Accounts Receivable, Net $284.7M $362.1M $419.8M $495.5M $428.5M
Inventory -- -- -- -- --
Prepaid Expenses $73.8M $73.7M $72.3M $82.3M $88.8M
Other Current Assets $25.9M $27.1M $27.5M $36.2M --
Total Current Assets $1.2B $1.3B $1.6B $1.1B $1.3B
 
Property Plant And Equipment $916.2M $977.3M $1.2B $1.8B $2B
Long-Term Investments $393.8M $410.3M $391.3M $368.1M $434M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $25.5M $39.7M $205.3M $174.1M --
Total Assets $2.6B $2.8B $3.5B $4.3B $4.6B
 
Accounts Payable $203M $256.6M $376.4M $303.7M $327.1M
Accrued Expenses $18.9M $42.8M $66.2M $53.2M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $11.6M $9.7M $17M $28M --
Other Current Liabilities $26.7M $25.9M $40M $40.9M --
Total Current Liabilities $426.8M $519.1M $723M $692.3M $718M
 
Long-Term Debt $545.1M $541.8M $1.1B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.6B $2.3B $2.2B $2.2B
 
Common Stock $800K $800K $800K $800K $800K
Other Common Equity Adj -$200K -$9.1M $14.2M $24.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7M $6.1M $16.1M $8.9M $2.8M
Total Equity $1B $1.2B $1.2B $2.1B $2.5B
 
Total Liabilities and Equity $2.6B $2.8B $3.5B $4.3B $4.6B
Cash and Short Terms $654.7M $644.2M $1.1B $392.2M $675.5M
Total Debt $545.1M $541.8M $1.1B $1.1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.9B -$4.5B $181.8M $866.8M $369.8M
Depreciation & Amoritzation $547M $223.2M $82.2M $101.1M $122.1M
Stock-Based Compensation $21.4M $9.1M $17.4M $27.3M $27.7M
Change in Accounts Receivable $53.3M -- -$6.9M $44.9M -$64.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$251.7M -$66M $127.5M $267.5M $355.4M
 
Capital Expenditures $93.8M $58.9M $207M $696.1M $455.1M
Cash Acquisitions $7.2M -- -- -- --
Cash From Investing -$49.2M -$3.7M -$16.7M -$665.8M -$452.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $596M -- -- $1.1B --
Long-Term Debt Repaid -$24.7M -- -- -$571.8M --
Repurchase of Common Stock -- -- -- $198.6M $126.4M
Other Financing Activities -$49.1M -- -$6.4M -$47.1M -$31.9M
Cash From Financing $529.4M $388.7M -$6.4M $285.5M -$158.3M
 
Beginning Cash (CF) $325.8M $644.6M $748.5M $635.7M $380.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $228.6M $318.8M $103.9M -$112.8M -$255.2M
Ending Cash (CF) $554.5M $963.2M $851.9M $522.9M $125.3M
 
Levered Free Cash Flow -$345.5M -$124.9M -$79.5M -$428.6M -$99.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.7M $69.9M $17.4M $67.9M $191.9M
Depreciation & Amoritzation $20.8M $14.5M $26.5M $33.5M $37.8M
Stock-Based Compensation $1.6M $4M $7M $7.5M $6.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.5M $85.2M $49.7M $197.5M $202.2M
 
Capital Expenditures $15.4M $46.4M $108.4M $89.1M $71M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.4M -$219.1M -$108.2M -$89M $40.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $403M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $84.9M $102M $77M
Other Financing Activities -- -$6.2M -$10.5M -$27.9M --
Cash From Financing -$3.5M -$5.8M $315.7M -$131.8M -$79.7M
 
Beginning Cash (CF) $654.7M $424.2M $1.1B $392.2M $675.5M
Foreign Exchange Rate Adjustment $203.2K -$749.7K -- -- --
Additions / Reductions -$10.2M -$140.4M $257.2M -$23.3M $162.9M
Ending Cash (CF) $644.7M $283M $1.3B $368.9M $838.4M
 
Levered Free Cash Flow -$7.9M $38.8M -$58.7M $108.4M $131.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.7B $254.9M $71.6M $1.1B $396.3M
Depreciation & Amoritzation $322.6M $76.9M $97M $115.8M $141M
Stock-Based Compensation $10.4M $13.3M $25.7M $30.2M $23.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $84M -$31.2M $320.7M $328.1M $607.6M
 
Capital Expenditures $44.9M $168.2M $292M $807.1M $349.9M
Cash Acquisitions $113.9K -- -- -- --
Cash From Investing -$4.9M -$176.6M -$50M -$806.4M -$207.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $150.3M $151.3M $100.4M
Other Financing Activities -- -- -- -$34.9M --
Cash From Financing $400.2M -$13M $348.5M -$197.3M -$105.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $479.3M -$221.4M $619.3M -$675.6M $295M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $39.2M -$199.4M $28.8M -$479M $257.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.5B $140.6M $39M $243.8M $269.2M
Depreciation & Amoritzation $198.2M $56.3M $75M $89.9M $108.5M
Stock-Based Compensation $6.4M $10.7M $19.9M $22.8M $18.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$58.7M -$25.2M $174.1M $235.2M $486.4M
 
Capital Expenditures $32.3M $142.8M $237.7M $350M $243.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$798.5K -$173.8M -$207.9M -$349.8M -$103.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.1B -- --
Long-Term Debt Repaid -- -- -$571.8M -- --
Repurchase of Common Stock -- -- $150.3M $103.3M $77M
Other Financing Activities -- -$6.4M -$41.9M -$29.7M -$400K
Cash From Financing $387.9M -$6M $348.6M -$133.6M -$80.1M
 
Beginning Cash (CF) $1.6B $1.6B $2.7B $1.3B $1.6B
Foreign Exchange Rate Adjustment -$199.6K -$652.9K -- -- --
Additions / Reductions $328.3M -$205.6M $314.8M -$248.2M $302.7M
Ending Cash (CF) $1.9B $1.4B $3B $1.1B $1.9B
 
Levered Free Cash Flow -$91M -$168M -$63.5M -$114.8M $243M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock