US · VVPR
VivoPower International PLC
- Sector
- Energy · Solar
- Headquarters
- London EC3M 7AF
- Website
- vivopower.com
Price · as of 2025-06-30
—
Market cap 20.45M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,142.67 | — |
| Intrinsic Value(DCF) | $2.06 | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $0.00 | $0.00 | |||
| 2019 | |||||
| 2020 | $116.10 | $1.30 | $0.00 | $0.00 | |
| 2021 | $53.75 | $93.09 | $7.25 | $0.00 | $189.57 |
| 2022 | $10.19 | $443.83 | $0.00 | $0.00 | $0.00 |
| 2023 | $4.50 | $24.85 | $0.00 | $0.00 | $471.91 |
| 2024 | $1.86 | $499.74 | $0.00 | $0.00 | $1,296.73 |
| 2025 | $4.80 | $1,142.67 | $0.24 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates VivoPower International PLC's (VVPR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,142.67
- Current price
- —
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.06
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| VVPR | VivoPower International P… | $2.36 | 20.45M | +48,318% | -13% | — | — | -2.21 | 1.59 | 523.13 | -6.68 | — | 9.36 | -829.51% | -14326.23% | -20970.49% | 141.34% | -44.61% | -21.46% | 1.45 | -1.59 | 1.35 | 1.29 | -3.18 | -8734.00% | 28125.00% | 11758.00% | -21.10% | -0.10 | -36.02% | 0.00% | 0.00% | 0.00% | -6.96 | -9.04 | 997.52 | -2.05 |
| BEEM | Beam Global | $1.63 | 25.67M | +5,082% | +3,164% | — | +729% | -2.86 | 0.78 | 0.65 | -4.34 | — | 1.43 | 14.79% | -23.63% | -22.87% | -24.84% | -29.24% | -16.22% | 0.05 | -342.85 | 2.04 | 0.95 | 0.39 | -4077.00% | -2675.00% | -7897.00% | -9.35% | -0.16 | -7.64% | 0.00% | 0.00% | 0.00% | -2.55 | -9.82 | 0.60 | -0.98 |
| KLXE | KLX Energy Services Holdi… | $2.54 | 45.31M | +3,041% | -25% | — | +1,341% | -1.45 | -7.31 | 0.11 | 4.08 | — | -6.40 | 22.50% | -2.19% | -7.47% | -374.56% | -5.80% | -10.64% | -32.85 | -0.39 | 1.66 | 1.35 | 3.13 | -36803.00% | -2016.00% | -11863.00% | -14.19% | 0.39 | -4.08% | 0.00% | 0.00% | 0.52% | -21.30 | -30.28 | 0.47 | 0.06 |
| MAXN | Maxeon Solar Technologies… | $2.45 | 41.49M | -44% | -44% | — | +132,689% | -0.05 | -0.10 | 0.06 | -0.61 | 0.00 | -0.10 | -49.00% | -113.28% | -120.68% | 416.73% | -490.47% | -89.18% | -1.06 | -12.71 | 0.79 | 0.12 | -0.56 | 127649.00% | -5468.00% | 13.00% | -1118.81% | -0.80 | -274.15% | 0.00% | 0.00% | 0.00% | -0.54 | -0.97 | 0.61 | -9.16 |
| RCON | Recon Technology, Ltd. | $1.19 | 36.45M | +253% | +120% | +228% | — | -3.02 | 0.27 | 1.94 | -1.12 | — | 0.27 | 22.99% | -86.47% | -64.25% | -8.78% | -15.41% | -7.90% | 0.07 | -372.30 | 5.88 | 3.17 | 1.19 | -5263.00% | -373.00% | -123.00% | -34.03% | -0.56 | -11.75% | 0.00% | 0.00% | 0.00% | -1.05 | -1.38 | 0.91 | 0.83 |
| SMXT | Solarmax Technology Inc. … | $0.71 | 38.63M | +43,711% | +149,300% | — | +5,106% | -1.56 | -3.62 | 2.37 | -2.73 | — | -3.62 | 10.07% | -144.01% | -152.10% | 225.81% | -183.41% | -80.11% | -2.31 | -21.14 | 0.60 | 0.48 | -1.13 | -795714.00% | -5754.00% | -34110.00% | -16.74% | -0.26 | -50.59% | 0.00% | 0.00% | 9.70% | -2.48 | -9.01 | 3.58 | -5.81 |
| SPRU | Spruce Power Holding Corp… | $4.03 | 73.22M | +136% | -74% | — | — | -0.66 | 0.32 | 0.57 | -79.98 | -9.91 | 0.35 | 51.31% | -61.37% | -85.85% | -39.36% | -6.82% | -7.81% | 4.95 | -1.25 | 2.29 | 1.47 | -74.55 | 670.00% | 281.00% | 2343.00% | -90.59% | -0.70 | -5.70% | 0.00% | 0.00% | 1.83% | -13.59 | -16.24 | 8.34 | -0.47 |
| SPWR | SunPower Inc. | $1.30 | 106.31M | +14,360% | -58% | — | — | -1.91 | -1.07 | 0.96 | -6.87 | — | -0.78 | 36.33% | -63.00% | -51.91% | 62.45% | -528.13% | -56.78% | -1.57 | -4.22 | 1.20 | 0.82 | -3.94 | -8286.00% | 2411.00% | -787.00% | -53.68% | -0.69 | -430.30% | 0.00% | 0.00% | 0.00% | -3.56 | -4.37 | 2.24 | -4.41 |
| USEG | U.S. Energy Corp. | $1.07 | 38.34M | +2,450% | -44% | — | +2,289% | -1.54 | 1.67 | 1.93 | -1.94 | — | 1.67 | -1.34% | -124.83% | -125.05% | -73.31% | -78.74% | -39.63% | 0.03 | -48.56 | 0.79 | 0.77 | 0.42 | -2500.00% | -3620.00% | -30717.00% | -8.35% | 0.37 | -10.17% | 0.00% | 0.00% | 25.98% | -1.27 | -9.80 | 1.58 | -6.01 |
About VivoPower International PLC
VivoPower International PLC, together with its subsidiaries, operates as a sustainable energy solutions company in the United Kingdom, Australia, South East Asia, and the United States. It operates through Critical Power Services, Electric Vehicles, Sustainable Energy Solutions, and Solar Development segments. The Critical Power Services segment offers energy infrastructure generation and distribution solutions, including the design, supply, installation, and maintenance of power and control systems to a range of government, commercial, and industrial customers. The Electric Vehicles segment designs and builds ruggedized light electric vehicle solutions for customers in the mining, infrastructure, utilities, and government services sectors. The Sustainable Energy Solutions segment engages in the design, evaluation, sale, and implementation of renewable energy infrastructure; and evaluates solar, battery, and microgrid solutions. The Solar Development segment engages in the origination, development, construction, financing, operation, optimization, and sale of photovoltaic solar projects. Its operation includes 12 solar projects. The company was founded in 2014 and is headquartered in London, the United Kingdom.
- CEO
- Tser Fah Chin
- Employees
- 92
- Beta
- -1.64
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.06 ÷ —) − 1 = — (DCF, example).