image
Energy - Solar - NASDAQ - GB
$ 6.38
-8.09 %
$ 64.5 M
Market Cap
-0.47
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one VVPR stock under the worst case scenario is HIDDEN Compared to the current market price of 6.38 USD, VivoPower International PLC is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one VVPR stock under the base case scenario is HIDDEN Compared to the current market price of 6.38 USD, VivoPower International PLC is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one VVPR stock under the best case scenario is HIDDEN Compared to the current market price of 6.38 USD, VivoPower International PLC is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart VVPR

image
$7.0$7.0$6.0$6.0$5.0$5.0$4.0$4.0$3.0$3.0$2.0$2.0$1.0$1.0$0.0$0.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
16 K REVENUE
-99.89%
-8.52 M OPERATING INCOME
24.70%
-46.7 M NET INCOME
-91.75%
1.49 M OPERATING CASH FLOW
117.46%
-4.57 M INVESTING CASH FLOW
-137.69%
2.72 M FINANCING CASH FLOW
-72.27%
63 K REVENUE
101.07%
-2.57 M OPERATING INCOME
35.72%
-4.48 M NET INCOME
0.00%
0 OPERATING CASH FLOW
0.00%
0 INVESTING CASH FLOW
0.00%
0 FINANCING CASH FLOW
0.00%
Balance Sheet VivoPower International PLC
image
Current Assets 17.7 M
Cash & Short-Term Investments 199 K
Receivables 9.96 M
Other Current Assets 7.5 M
Non-Current Assets 19.8 M
Long-Term Investments 0
PP&E 439 K
Other Non-Current Assets 19.3 M
26.62 %20.03 %51.65 %Total Assets$37.4m
Current Liabilities 54.1 M
Accounts Payable 11 M
Short-Term Debt 8.17 M
Other Current Liabilities 35 M
Non-Current Liabilities 23.8 M
Long-Term Debt 20.9 M
Other Non-Current Liabilities 2.93 M
14.07 %10.48 %44.86 %26.82 %3.76 %Total Liabilities$78.0m
EFFICIENCY
Earnings Waterfall VivoPower International PLC
image
Revenue 16 K
Cost Of Revenue -27 K
Gross Profit 43 K
Operating Expenses 8.56 M
Operating Income -8.52 M
Other Expenses 38.2 M
Net Income -46.7 M
5m5m00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)(30m)(30m)(35m)(35m)(40m)(40m)(45m)(45m)(50m)(50m)16k27k43k(9m)(9m)(38m)(47m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
268.75% GROSS MARGIN
268.75%
-53243.75% OPERATING MARGIN
-53243.75%
-291875.00% NET MARGIN
-291875.00%
115.20% ROE
115.20%
-124.76% ROA
-124.76%
103.60% ROIC
103.60%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis VivoPower International PLC
image
10m10m5m5m00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -46.7 M
Depreciation & Amortization 1.57 M
Capital Expenditures -4.59 M
Stock-Based Compensation 750 K
Change in Working Capital 9.26 M
Others 42.9 M
Free Cash Flow -3.1 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets VivoPower International PLC
image
VVPR has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership VivoPower International PLC
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
VivoPower Advances US$200 Million Tembo Transaction Following Completion of Second Phase of Due Diligence by Energi Holdings Energi Holdings proposes to acquire 51% of Tembo based on a total enterprise value of US$200 million Parties now agree to work towards negotiating binding transaction documents with a view to early closing Board concurrently evaluating special dividends and/or capital return to shareholders LONDON, June 03, 2025 (GLOBE NEWSWIRE) -- VivoPower International PLC (NASDAQ: VVPR, “VivoPower” or the “Company”) today announced that Energi Holdings Limited (“Energi”) has advised the Company of the completion of the second phase of due diligence in connection with the previously disclosed Tembo proportional acquisition at a total enterprise value of US$200 million. Energi, headquartered in Abu Dhabi, is a global energy solutions company with US$1 billion in annual revenues and operations spanning the Middle East, Africa, South Asia, Europe, and Southeast Asia (Energi). globenewswire.com - 2 weeks ago
BitGo Enters Strategic Partnership with VivoPower to Facilitate its Initial $100 Million XRP Acquisition for Treasury Strategy NEW YORK--(BUSINESS WIRE)--BitGo, the leading infrastructure provider of digital asset solutions, and VivoPower International PLC (Nasdaq: VVPR, “VivoPower”), a publicly traded company that recently announced transition to an XRP focused treasury and decentralized finance solutions company, today announced a strategic partnership. VivoPower, having successfully raised $121 million, will leverage BitGo as an exclusive over-the-counter (OTC) trading desk to acquire XRP for its initial $100 millio. businesswire.com - 2 weeks ago
BitGo Enters Strategic Partnership with VivoPower to Facilitate its Initial US$100 Million XRP Acquisition for Treasury Strategy VivoPower to leverage BitGo's best-in-class OTC trading desk and custody platform to build digital asset treasury strategy globenewswire.com - 2 weeks ago
CORRECTION: VivoPower Announces XRP-Focused Digital Asset Treasury Strategy and US$121 Million Private Placement Priced at US$6.05 Per Share, Above Last Market Closing Price Under NASDAQ Rules LONDON, May 30, 2025 (GLOBE NEWSWIRE) -- VivoPower International PLC (Nasdaq: VVPR) hereby issues a correction regarding its press release dated 28 May 2025, titled "VivoPower Announces XRP-Focused Digital Asset Treasury Strategy and US$121 Million Private Placement Priced at US$6.05 Per Share, Above Last Market Closing Price, Under Nasdaq Rules". The correction is in relation to the spelling of the name of His Royal Highness Prince Abdulaziz bin Turki bin Talal Al Saud (House of Saud) who has confirmed his commitment to the project and investment. globenewswire.com - 2 weeks ago
VivoPower Receives Revised US$200 Million Enterprise Value Non-Binding Proposal from Energi Holdings For 51% Direct Acquisition of Tembo e-LV Revised enterprise value of US$200 million for 51% of Tembo e-LV is an increase versus the US$180 million enterprise value offered for 80% of the non affiliated shares of VivoPower globenewswire.com - 2 weeks ago
VivoPower Announces XRP-Focused Digital Asset Treasury Strategy and US$121 Million Private Placement Priced at US$6.05 Per Share, Above Last Market Closing Price Under NASDAQ Rules Capital raise led by His Royal Highness, Prince Abdulaziz bin Turki Abdulaziz Al Saud of Saudi Arabia Adam Traidman, former Ripple board member and CEO of SBI Ripple Asia, has also invested and joined as Chairman of the Board of Advisors VivoPower believed to be first public company in the world executing on an XRP-focused digital asset treasury and decentralized finance strategy Funds raised will be used to buy and hold XRP, building out the treasury and DeFi team, as well as for debt reduction and working capital Energi takeover due diligence continuing with a focus on Tembo LONDON, May 28, 2025 (GLOBE NEWSWIRE) -- VivoPower International PLC (Nasdaq: VVPR, the “Company”) is pleased to announce that it has reached agreement with certain investors in relation to a private capital raise priced at US$6.05 per share, above the last market closing price of US$6.04 under Nasdaq rules. In connection therewith, the Company has entered into securities purchase agreements (Subscription Agreement) with the investors for the purchase and sale of an aggregate of 20,000,000 ordinary shares of the Company at a price of US$6.05 per share for aggregate gross proceeds of approximately US$121 million, before deducting placement agent fees and other offering expenses. globenewswire.com - 2 weeks ago
VivoPower Advances US$180 Million Non-Binding Takeover with Successful Completion of First Phase of Due Diligence Phase I due diligence successfully completed on schedule; Phase II of due diligence to be completed by 2 June 2025 LONDON, May 08, 2025 (GLOBE NEWSWIRE) -- VivoPower International PLC (NASDAQ: VVPR, “VivoPower” or the “Company”) today announced that Energi Holdings Limited (“Energi”) has advised the Company of the successful completion of the first phase of due diligence in connection with the previously disclosed non-binding proportional takeover at an enterprise value of US$180 million. Energi, headquartered in Abu Dhabi, is a global energy solutions company with US$1 billion in annual revenues and operations spanning the Middle East, Africa, South Asia, Europe, and Southeast Asia (www.energi.ae). globenewswire.com - 1 month ago
Vivopower's Tembo Secures Definitive Order from The Safari Collection in Africa The Safari Collection is a world-renowned luxury safari company and owner of the Giraffe Manor This is another leading safari company in Africa that has placed an order with Tembo The first order was from Asilia Africa announced in February 2025 Tembo's solutions selected to drive sustainable safari experiences across Kenya LONDON, April 28, 2025 (GLOBE NEWSWIRE) -- VivoPower International PLC (NASDAQ: VVPR, the “Company”) is pleased to announce that its wholly-owned subsidiary, Tembo e-LV, has secured an inaugural order for its EV conversion kits from The Safari Collection, owner of luxury properties in Kenya, including the Giraffe Manor, Sasaab, Sala's Camp and Solio Lodge. Established in 2009 by conservationists and safari entrepreneurs, Tanya and Mikey Carr-Hartley, The Safari Collection is a privately owned portfolio of distinctive luxury camps and lodges set in some of the most breathtaking locations across Kenya. globenewswire.com - 1 month ago
VivoPower provides clarification re US$180 million enterprise value takeover proposal Proportional takeover offer is a buyout for 8 out of 10 shares held by shareholders at a record date  Amount to be offered per share to be computed as US$180m less net debt divided by number of eligible ordinary shares at the time LONDON, April 14, 2025 (GLOBE NEWSWIRE) -- VivoPower International PLC (Nasdaq: VVPR) (“VivoPower” or the “Company”) hereby provides an update and clarification regarding the proportional takeover offer from Energi Holdings Limited (“Energi”) following queries from several shareholders. The proportional takeover offer is a partial buyout that would result in each shareholder at a record date to be set in the future, being offered an amount to acquire 8 out of every 10 shares that they hold. globenewswire.com - 2 months ago
VivoPower Provides Further Updates with Respect to Non-Binding US$180 Million Takeover Proposal and Business Unit Spin-Offs VivoPower to remain listed on Nasdaq and spin-off Tembo and Caret Digital as part of a revised US$180 million takeover proposal globenewswire.com - 2 months ago
VivoPower Confirms Continuation of Proposed US$180 Million Takeover Process: US Tariffs Not Expected to Affect Tembo Business VivoPower and Energi Holdings, which has made an all-cash offer at a premium to market to acquire the Company, are progressing to the next step—the exclusive due diligence period globenewswire.com - 2 months ago
VivoPower Provides Update on Non-Binding Takeover Offer at Enterprise Value of US$180 Million and Tembo Business Combination Agreement at Combined Enterprise Value of US$904 Million LONDON, April 02, 2025 (GLOBE NEWSWIRE) -- VivoPower International PLC (Nasdaq: VVPR) ("VivoPower" or the "Company") hereby provides an update on the non-binding takeover offer from Energi Holdings Limited (“Energi”) to acquire the non-affiliated shareholders of VivoPower at an enterprise valuation of US$180 million and the Tembo business combination agreement with Cactus Acquisition Corporation 1 Limited (“CCTS”) at a combined enterprise valuation of US$904 million, assuming no public trust redemptions for CCTS. globenewswire.com - 2 months ago
8. Profile Summary

VivoPower International PLC VVPR

image
COUNTRY GB
INDUSTRY Solar
MARKET CAP $ 64.5 M
Dividend Yield 0.00%
Description 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.
Contact The Scalpel, London, EC3M 7AF https://www.vivopower.com
IPO Date May 27, 2015
Employees 92
Officers Ms. Jacqui Johnson Global Human Resource Director Mr. Gary Challinor Company Secretary Mr. Chris J. Mallios Chief Operating Officer Mr. Matthew Nestor Director & Head of Global Partnerships Mr. Alun Evans Head of Quality Mr. Tser Fah Chin Executive Chairman & Chief Executive Officer