VYLR Vylor Inc.
Financial Services
Price
$72.79
Intrinsic value
$22.91
Buy price
$18.32
Discount
-217.8%
Live signals
Nothing firing right now - no PAM pattern in the last 5 daily bars, and no DR1 support reclaim in the last 5 weekly bars.
DCF walkthrough
Near-term growth (g1)3.09%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $2,506,000,000.00
- Total debt
- $4,874,999,808.00
- Cash & STI
- $2,364,999,936.00
- Shares out.
- 711,546,000
Overvalued [LOW CF reliability]
Intrinsic value$22.91
Buy price (with MOS)$18.33
Current price$72.79
Discount to intrinsic value-217.7%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 4.1%
- Current ROE
- 2.8%
- Minimum ROE
- 2.8%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.37x
Moat proxy
MODERATE_PROXYCash-flow reliability
LOW- Operating CF / Net income
- 2.31x
Technical chart
Confluence: —Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim (see Live signals above for when it fired).
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 25.9%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.