stockrow
Friday 6 November 2026
Export VAI’s income statement to Excel — free account
Valor Energy Inc.
VAI Industrials Rental & Leasing Services
Valor Energy Inc.’s revenue for fiscal 2026 (year ended March 2026) was $1.5 million, down 18.5% from fiscal 2025.
- Revenue
- −15.6%
- EPS
- −4,173.3%
- Free cash flow
- −186.8%
Quarter to June 2026, against a year earlier
1.86
0.18
+10.71%
Follow VAI
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to March
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | TTM Jun ’26 | Trend | 10 yrs | 2027e | 2028e | 2029e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 0 | 0 | 3 | 16 | 2 | 5 | 8 | 4 | 2 | 2 | 1 | +40.3% | — | — | — | — | |
| Gross margin, % | 100.00 | 100.00 | 28.96 | 21.56 | 9.36 | (42.50) | 18.47 | 21.41 | 30.15 | 13.60 | 12.85 | (86.4) pt | ||||||
| EBT | (1) | (10) | (1) | (4) | (7) | (6) | (4) | (4) | (2) | (5) | (38) | +29.6% | ||||||
| EBT margin, % | (696.45) | (1,992.12) | (44.45) | (27.57) | (341.15) | (114.01) | (46.90) | (88.75) | (100.56) | (340.79) | (2,551.36) | +355.7 pt | ||||||
| Net income | (1) | (10) | (1) | (4) | (7) | (6) | (4) | (4) | (2) | (5) | (38) | +29.6% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 0.36 | 2.25 | 9.86 | 55.87 | 5.55 | 8.58 | 11.23 | 4.87 | 1.80 | 0.58 | 0.29 | +5.4% | |||||
| Earnings | (2.95) | (45.00) | (18.00) | (31.00) | (26.00) | (1.00) | (4.30) | (4.10) | (3.50) | (1.97) | (8.01) | (4.4%) | ||||||
| Cash flow | 6.54 | (3.53) | (24.17) | (23.01) | (9.98) | (15.99) | 0.78 | 0.01 | 0.48 | (0.60) | (0.42) | n/m | ||||||
| Capex | (0.30) | (0.01) | (1.09) | (3.44) | (5.88) | (5.88) | 0.45 | (0.64) | 0.02 | 0.01 | 0.00 | n/m | ||||||
| Free cash flow | 6.24 | (3.54) | (25.26) | (26.46) | (15.86) | (21.87) | 1.22 | (0.63) | 0.49 | (0.59) | (0.42) | n/m | ||||||
| Book value | 47.56 | 58.62 | 32.39 | 5.25 | 6.52 | 21.95 | 11.43 | 4.57 | 0.33 | (0.96) | (6.92) | n/m | ||||||
| Shares, m | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 3 | 3 | +33.2% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.88 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.3 | |||||
| P/S | 0.00 | 250.90 | 44.38 | 0.78 | 25.22 | 2.68 | 0.78 | 1.79 | 4.94 | 2.15 | 5.80 | 33.4 | ||||||
| P/B | 13.20 | 9.95 | 13.51 | 8.33 | 21.46 | 1.05 | 0.77 | 1.91 | 26.88 | 0.00 | 0.00 | 9.7 | ||||||
| EV/Sales | 0.00 | 229.08 | 43.17 | 0.91 | 26.05 | 2.47 | 0.63 | 1.68 | 4.69 | 0.00 | (2.74) | 30.9 | ||||||
| EV/FCF | 141.07 | (143.84) | (17.60) | (1.93) | (8.90) | (0.97) | 5.83 | (12.32) | 18.13 | 0.00 | 1.87 | (2.1) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | 1 | (1) | (6) | (6) | (4) | (9) | 1 | 0 | 1 | (2) | (2) | n/m | |||||
| Capex | 0 | 0 | 0 | (1) | (2) | (3) | 0 | (1) | 0 | 0 | 0 | n/m | ||||||
| Free cash flow | 1 | (1) | (7) | (7) | (6) | (13) | 1 | (1) | 1 | (2) | (2) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 0 | 10 | 8 | (5) | (6) | (1) | 0 | (3) | (3) | (4) | (36) | +35.3% | |||||
| Net debt | 0 | (11) | (3) | 2 | (3) | (1) | (1) | 0 | (1) | (4) | (13) | +41.0% | ||||||
| Shareholders’ equity | 10 | 13 | 8 | 1 | 3 | 13 | 8 | 4 | 0 | (3) | (35) | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (3.72) | (80.72) | (34.10) | (62.07) | (54.62) | (2.54) | (18.25) | (30.45) | (47.57) | (95.31) | (377.44) | (91.6) pt | |||||
| ROIC | (3.37) | (354.82) | (12.32) | (99.78) | 0.00 | (62.67) | (54.72) | (76.32) | 0.00 | 0.00 | 0.00 | +3.4 pt | ||||||
| ROE | (5.75) | (87.60) | (42.80) | (176.02) | (512.24) | (7.09) | (29.94) | (59.75) | (169.24) | 476.04 | 217.02 | +481.8 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 32 | 51 | 139 | 179 | 327 | 151 | 97 | 55 | 32 | 20 | — | (5.1%) | |||||
| Revenue/emp, $m | 0.00 | 0.01 | 0.02 | 0.09 | 0.01 | 0.03 | 0.08 | 0.08 | 0.06 | 0.08 | — | +47.9% | ||||||
Negative figures in brackets.
estimates
Fiscal years to Mar 2026 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Valor Energy Inc. vs peers in Rental & Leasing Services (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| CTOS Custom Truck One Source, Inc. | $2.1B | 71.6× | 82.8× | +2.73% (above 0%: growing) | n/m | +540.01% (above 0%: growing) | 22.87% | 7.69% | Compare |
| VSTS Vestis Corporation | $1.9B | — (loss-making) | 93.4× | −1.80% (below 0%: shrinking) | n/m | +478.29% (above 0%: growing) | 28.02% | 5.63% | Compare |
| PRG Aaron's Holdings Company, Inc. | $1.5B | 10.3× | 9.1× | +25.63% (above 0%: growing) | +13.23% (above 0%: growing) | −2.74% (below 0%: shrinking) | 89.55% | 9.09% | Compare |
| LIME Neutron Holdings, Inc. | $1.2B | — | — | — | — | — | 42.42% | 4.21% | Compare |
| WLFC Willis Lease Finance Corporation | $992.9M | 12.9× | 10.1× | +34.32% (above 0%: growing) | −50.74% (below 0%: shrinking) | −378.05% (below 0%: shrinking) | 57.78% | 17.75% | Compare |
| HTZ Hertz Global Holdings, Inc. | $638.1M | — (loss-making) | — (loss-making) | +5.61% (above 0%: growing) | n/m | −5.32% (below 0%: shrinking) | 40.89% | 0.00% | Compare |
| VAI Valor Energy Inc. | $24.5M | — (loss-making) | — (loss-making) | −15.62% (below 0%: shrinking) | n/m | −186.77% (below 0%: shrinking) | 17.10% | (174.79%) | |
| MWG Multi Ways Holdings Limited | $6.8M | — | — | — | — | −31.57% (below 0%: shrinking) | — | — | Compare |
| ZCAR Zoomcar Holdings, Inc. | $2.3M | — (loss-making) | — | +1.66% (above 0%: growing) | n/m | −350.23% (below 0%: shrinking) | 65.48% | (37.38%) | Compare |
| Median of peers | $1.1B | 12.9× | 46.4× | +4.17% | — | −5.32% | 42.42% | 5.63% |
Pay and ownership Proxy statement filed 15 May 2026
Ownership
Directors and executive officers, together
less than 1%
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement