EN DE

Verbrec Limited (VBC) Fair Value & Analysis

Industrials · AU · Market cap A$62.8M

VL Verbrec Limited VBC · AU
PriceA$0.1800
Fair ValueA$0.1870
Upside+3.9%
Quality55/100
Watch Verbrec Limited for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 12.8% net margin
Low debt · generates free cash flow
0.98% dividend yield
Ranks above peers (10/14)
Moderate moat 58/100
Evidence: High Range A$0.1445 – A$0.2380 Share as image

Fair value as of: Jul 17, 2026

From 24 valuation models · updated 24 days ago

Share price −5.3% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from A$0.1445 (bear) to A$0.2380 (bull), base A$0.1870. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 55/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

A$0.2587 A$0.0542 Fair Value A$0.1870 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range A$0.0542 – A$0.2587 · fair‑value band A$0.1445 – A$0.2380 · the A$0.1800 price screens below the A$0.1870 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Verbrec Limited (VBC) currently trades at A$0.1800, while our model-based Fair Value estimate is A$0.1870, implying the stock looks roughly 3.9% fairly valued today. The Quality Score stands at 55/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Verbrec Limited generated revenue of A$92.8M at a net margin of 12.8%. Revenue grew 18.6% year over year. It earns a return on equity of 22.3%. Net debt stands at A$2.4M. Fundamentals as of Jul 17, 2026

Our scenario range runs from A$0.1445 (bear case) to A$0.2380 (bull case); at A$0.1800, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 30% below its 52-week high and 195% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at 4%, VBC screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF A$0.1500 A$0.1800 A$0.2300 80
Residual Income A$0.0700 A$0.0800 A$0.1500 76
Rev-Margin DCF A$0.1400 A$0.1900 A$0.2500 74
All 24 models by family
DCF Models
FCF DCF A$0.1500 A$0.1800 A$0.2400 38
Owner Earnings A$0.1700 A$0.2100 A$0.2700 31
5Y Revenue Exit A$0.1400 A$0.1800 A$0.2500 39
5Y EBITDA Exit A$0.1900 A$0.2800 A$0.3900 41
5Y P/E Exit A$0.1600 A$0.2300 A$0.3100 38
10Y Revenue Exit A$0.1400 A$0.1800 A$0.2100 36
10Y EBITDA Exit A$0.1700 A$0.2300 A$0.2900 37
10Y P/E Exit A$0.1600 A$0.2000 A$0.2500 35
Earnings-Based
Graham-Dodd A$0.0800 A$0.1300 A$0.1500 54
EPV A$0.1000 A$0.1100 A$0.1200 59
Dividend Discount
Gordon GGM A$0.0400 A$0.0500 A$0.0500 70
DDM Multi-Stage A$0.0400 A$0.0500 A$0.0600 61
Multiples
P/E Multiple A$0.1900 A$0.2600 A$0.3200 63
P/S Multiple A$0.1600 A$0.2100 A$0.2600 58
P/B Multiple A$0.1600 A$0.2100 A$0.2600 55
EV/EBIT A$0.1900 A$0.2400 A$0.3000 53
EV/EBITDA A$0.2600 A$0.3500 A$0.4300 54
EV/Revenue A$0.1400 A$0.1900 A$0.2400 43
Asset-Based
NCAV (Graham) A$0.0400 A$0.0500 A$0.0800 50
Growth DCF
Growth DCF A$0.1500 A$0.1800 A$0.2300 80
Rev-Margin DCF A$0.1400 A$0.1900 A$0.2500 74
Economic Profit
Residual Income A$0.0700 A$0.0800 A$0.1500 76
ROIC Compounder A$0.1000 A$0.1100 A$0.1200 72
Growth Earnings
Growth-Adj P/E A$0.1400 A$0.1900 A$0.2500 68

Widest divergence: Multiples (A$0.2100) versus Dividend Discount (A$0.0500). Highest evidence: Growth DCF (80).

Notify me when VBC reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) A$92.8M
Revenue growth (YoY) +18.6%
Net margin 12.8%
Return on equity 22.3%
Free cash flow A$5.7M FY2025
P/E ratio 10.3
More key figures
Operating margin 7.0%
EPS (TTM) A$0.0200
Dividend yield 1.0%
EPS growth (YoY) +833%
Net debt A$2.4M FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 56 · Market factors (momentum, volatility) 59

Profitability 68
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 62
Earnings quality: real cash, not paper profit
Fin. Strength 67
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 54
Price trend over the last 3–12 months (market factor)
52W Momentum 78
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Verbrec Limited primarily provides engineering, asset management, training, mining technology software, and operations and maintenance services to mining, energy, defense, and infrastructure industries in Australia, New Zealand, Papua New Guinea, and the Pacific Islands.

Full company description

Verbrec Limited primarily provides engineering, asset management, training, mining technology software, and operations and maintenance services to mining, energy, defense, and infrastructure industries in Australia, New Zealand, Papua New Guinea, and the Pacific Islands. The company offers asset management services, including maintenance and reliability engineering, asset integrity, operational readiness, and material and inventory management systems; electrical, and high-voltage and renewable energy training programs; and engineering and project delivery services, as well as engages in the project inception and construction, commissioning, and on-site operations and maintenance activities. Verbrec Limited is headquartered in Brisbane, Australia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Verbrec Limited reported revenue of A$85.6M in FY2025 versus A$97.4M in FY2021, a compound −3.2%/yr. Reported net income was A$3.7M in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
A$85.6M
Latest YoY
−8.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−11.0%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−6.1%
Avg. growth/yr (17Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.1%
Revenue −3.2%/yr
FY21 A$97.4M
FY22 A$121M
FY23 A$110M
FY24 A$93.4M
FY25 A$85.6M
Net income
FY21 −A$3.9M
FY22 −A$3.1M
FY23 −A$9.5M
FY24 A$1.9M
FY25 A$3.7M
Character of growth · EPS growth decomposed (2014-2025) −20.4 % p.a.
Revenue per share −16.6 pp

of which total revenue −3.7 pp · buybacks/dilution −12.9 pp

EBIT margin −0.7 pp
Tax rate +1.4 pp
Residual (interest, one-offs) −4.5 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch VBC: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Verbrec Limited Fair Value". https://www.fairvalue-calculator.com/stock/VBC

Peer Group

Engineering & Construction · 839 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 55 · Above median
Fair Value upside +4% · Above median
Return on equity (TTM) 22% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 7% · Above median
Revenue growth 19% · Above median
Dividend yield (TTM) 1.0% · Below median
Debt / equity 0.15× · Higher than median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 10.3× · Cheaper than 75% of peers
P/B 1.86× · Pricier than median
P/S (TTM) 0.48× · Cheaper than median
P/FCF 7.7× · Pricier than median
EV/EBITDA 4.9× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 39 · sector 16
FUTURE 93 · sector 17
PAST 89 · sector 26
HEALTH 92 · sector 94
DIVIDEND 20 · sector 33

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare Verbrec Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Verbrec Limited (VBC) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of A$0.1870 versus a price of A$0.1800, about +4% (fairly valued).
What is the fair value of VBC?
Our model-based fair value for Verbrec Limited is A$0.1870 (as of Jul 17, 2026), built from audited fundamentals. The current price is A$0.1800.
What is the quality score of VBC?
Verbrec Limited has a Quality Score of 55/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Verbrec Limited (VBC)?
Verbrec Limited reported trailing-twelve-month revenue of about A$92.8M (latest available figure, as of Jul 17, 2026).
What is the net profit margin of VBC?
The net profit margin of Verbrec Limited is about 12.8%, meaning it keeps roughly 12.8% of revenue as net income. Based on the latest reported figures.
Does Verbrec Limited pay a dividend?
Verbrec Limited currently shows a dividend yield of about 1.38% relative to its recent price (as of Jul 17, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Verbrec Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.