EN DE

Vista Group (VGLIF) Fair Value & Analysis

Technology · US · Market cap $299M

VG Vista Group logo Vista Group VGLIF · US
Price$1.25
Fair Value$0.1300
Upside-89.6%
Quality51/100
Watch Vista Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 1.2% net margin
Low debt · generates free cash flow
Mixed vs. peers (5/12)
Narrow moat 29/100
Evidence: Medium Range $0.1000 – $0.1600 Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from $0.1900 to $0.1300 (−31.6%) since Jun 25, 2026.

A solid business, but screening 90% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($0.1600). The favourable scenario is already priced in.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

$1.35 $0.9700 Fair Value $0.1300 Dec 2023 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

32‑month range $0.9700 – $1.35 · fair‑value band $0.1000 – $0.1600 · the $1.25 price screens above the $0.1300 fair value. Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

Vista Group (VGLIF) currently trades at $1.25, while our model-based Fair Value estimate is $0.1300, implying the stock looks roughly 89.6% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Vista Group generated revenue of $164M at a net margin of 1.2%. Revenue grew 8.6% year over year. It earns a return on equity of 1.8%. Fundamentals as of Jul 22, 2026

Our scenario range runs from $0.1000 (bear case) to $0.1600 (bull case); at $1.25, the current price sits above 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 11% below its 52-week high and 29% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at -90%, VGLIF screens richer 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely ($0.0200 to $0.6200). Read the values as a conservative anchor, not as a price target.
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 $0.2500 $0.3700 $0.5300 80
Residual Income $0.3900 $0.3400 $0.2200 76
Rev-Margin DCF $0.2400 $0.3900 $0.5800 74
All 22 models by family
DCF Models
FCF DCF $0.2600 $0.4000 $0.5900 38
5Y Revenue Exit $0.2400 $0.3900 $0.5900 39
5Y P/E Exit $0.2000 $0.3000 $0.4200 38
10Y Revenue Exit $0.2400 $0.3700 $0.5600 36
10Y P/E Exit $0.2200 $0.3100 $0.4400 35
Earnings-Based
Graham-Dodd $0.0500 $0.2300 $0.3200 54
Lynch FV $0.0600 $0.0800 $0.1100 50
PEG = 1.0 $0.0600 $0.0800 $0.1100 46
EPV $0.1500 $0.1700 $0.1800 59
Dividend Discount
Gordon GGM $0.0100 $0.0200 $0.0300 70
DDM Multi-Stage $0.0100 $0.0200 $0.0200 61
Multiples
P/E Multiple $0.1700 $0.2200 $0.2800 63
P/S Multiple $0.1000 $0.1300 $0.1700 58
P/B Multiple $0.1000 $0.1300 $0.1700 55
EV/EBIT $0.4700 $0.6200 $0.7800 53
EV/Revenue $0.2400 $0.3400 $0.4400 43
Asset-Based
NCAV (Graham) $0.3100 $0.4200 $0.6300 50
Growth DCF
Growth DCF $0.2500 $0.3700 $0.5300 80
Rev-Margin DCF $0.2400 $0.3900 $0.5800 74
Economic Profit
Residual Income $0.3900 $0.3400 $0.2200 76
ROIC Compounder $0.1500 $0.1700 $0.1800 72
Growth Earnings
Growth-Adj P/E $0.1200 $0.1700 $0.2200 68

Widest divergence: Asset-Based ($0.4200) versus Dividend Discount ($0.0200). Highest evidence: Growth DCF (80).

Notify me when VGLIF reaches fair value

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

Key figures & financial health

Revenue (TTM) $164M
Revenue growth (YoY) +8.6%
Net margin 1.2%
Return on equity 1.8%
Free cash flow $6.7M FY2025
Operating margin 8.9%
More key figures
EPS growth (YoY) +145%

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 51 · Market factors (momentum, volatility) 68

Profitability 35
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 30
Earnings quality: real cash, not paper profit
Fin. Strength 63
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 94
Calm price path (market factor)
Momentum 51
Price trend over the last 3–12 months (market factor)
52W Momentum 65
Distance to the 52-week high (market factor)
Net Issuance 75
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

Vista Group International Limited provides software and technology solutions to the film industry sectors in New Zealand and internationally. It operates through the Cinema and Film segments.

Full company description

Vista Group International Limited provides software and technology solutions to the film industry sectors in New Zealand and internationally. It operates through the Cinema and Film segments. The Cinema segment offers software products to the cinema industry, such as Vista Cinema, a cinema management software and digital solutions for large cinema circuits; Veezi, a cinema management solution for independent exhibitors; Share Dimension software; movieXchange software; Movio Classic software; and Movio Cinema EQ, a data analytics and campaign management solutions. The Film segment provides software products for film studios and distributors, including Maccs, a software solution that manages the distribution of movies to cinemas; Numero, an aggregated box office reporting platform; Movio Research and Movio Media software; Powster for interactive creative studio and production; and Flicks, a movie, cinema, and streaming website and app. The company also offers software development and licensing; marketing and creative solutions; distributes intellectual property; and advertising sales. Vista Group International Limited was founded in 1996 and is headquartered in Auckland, New Zealand.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Vista Group reported revenue of $164M in FY2025 versus $98.1M in FY2021, a compound +13.8%/yr. Reported net income was $1.9M in FY2025.

Growth Quality 72/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$164M
Latest YoY
+9.5%
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.
+6.7%
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.
+13.4%
Revenue +13.8%/yr
FY21 $98.1M
FY22 $135M
FY23 $143M
FY24 $150M
FY25 $164M
Net income
FY21 −$9.8M
FY22 −$21.4M
FY23 −$13.9M
FY24 −$1.0M
FY25 $1.9M

VGLIF screens 90% overvalued. Compare with SAP SE →

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). "Vista Group Fair Value". https://www.fairvalue-calculator.com/stock/VGLIF

Peer Group

Software - Application · 709 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 51 · Below median
Fair Value upside −90% · Bottom 25%
Return on equity (TTM) 2% · Below median
Return on assets 2% · Above median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 9% · Above median
Revenue growth 9% · Above median
Debt / equity 0.13× · Higher than median

Valuation Multiples vs Software - Application median · lower = cheaper

P/B 2.00× · Cheaper than median
P/S (TTM) 1.82× · Cheaper than median
P/FCF 44.6× · Pricier than 75% of peers
EV/EBITDA 34.3× · Pricier than 75% of peers

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 0 · sector 0
FUTURE 43 · sector 38
PAST 7 · sector 13
HEALTH 94 · sector 98
DIVIDEND 0 · sector 28

VALUE 0: the price sits above our fair-value range.

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 Software - Application stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare Vista Group with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Vista Group (VGLIF) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of $0.1300 versus a price of $1.25, about −90% (overvalued).
What is the fair value of VGLIF?
Our model-based fair value for Vista Group is $0.1300 (as of Jul 22, 2026), built from audited fundamentals. The current price is $1.25.
What is the quality score of VGLIF?
Vista Group has a Quality Score of 51/100. 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 Vista Group (VGLIF)?
Vista Group reported trailing-twelve-month revenue of about $164M (latest available figure, as of Jul 22, 2026).
What is the net profit margin of VGLIF?
The net profit margin of Vista Group is about 1.2%, meaning it keeps roughly 1.2% of revenue as net income. Based on the latest reported figures.

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 Vista Group 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.