VRS
Verso Corp
Price:  
26.99 
USD
Volume:  
1,389,410.00
United States | Paper & Forest Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Verso Intrinsic Value

41.20 %
Upside

What is the intrinsic value of Verso?

As of 2025-06-21, the Intrinsic Value of Verso Corp (VRS) is 38.11 USD. This Verso valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.99 USD, the upside of Verso Corp is 41.20%.

The range of the Intrinsic Value is 30.96 - 51.00 USD

Is Verso undervalued or overvalued?

Based on its market price of 26.99 USD and our intrinsic valuation, Verso Corp (VRS) is undervalued by 41.20%.

26.99 USD
Stock Price
38.11 USD
Intrinsic Value
Intrinsic Value Details

Verso Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.96 - 51.00 38.11 41.2%
DCF (Growth 10y) 36.32 - 59.58 44.66 65.5%
DCF (EBITDA 5y) 23.55 - 30.34 25.37 -6.0%
DCF (EBITDA 10y) 29.50 - 38.65 32.44 20.2%
Fair Value 3.43 - 3.43 3.43 -87.29%
P/E (0.46) - 3.96 1.59 -94.1%
EV/EBITDA 27.84 - 43.71 31.65 17.3%
EPV 65.62 - 91.52 78.57 191.1%
DDM - Stable (0.89) - (2.07) (1.48) -105.5%
DDM - Multi 19.08 - 36.11 25.14 -6.8%

Verso Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 786.76
Beta 1.89
Outstanding shares (mil) 29.15
Enterprise Value (mil) 618.76
Market risk premium 4.24%
Cost of Equity 7.28%
Cost of Debt 4.25%
WACC 7.26%