Subscribe

Viva Leisure Limited (VVA.AX)

AUD1.47 -0.04 (-2.65%)
AU ASX Consumer Cyclical Leisure
Address Unit 7 2911
Mitchell, ACT, AU
CEO Harry Konstantinou
IPO 2019-06-07
ISIN AU0000046013

Explore sections of this company profile

Description

Viva Leisure Limited is a company specializing in the management of fitness centers. As of August 18, 2022, it oversaw approximately 152 directly operated health clubs, branded as Club Lime and Hiit Republic, spread across the Australian Capital Territory, New South Wales, Victoria, Queensland, and Western Australia. Complementing these, the firm also supports around 200 franchised Plus Fitness establishments situated throughout Australia, New Zealand, and India. Additionally, Viva Leisure provides debit processing services. The company was founded in 2004 and maintains its corporate headquarters in Mitchell, Australia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
AUD1.47 -0.04 (-2.65%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
146.3K
Beta
0.35
Float Shares
63.04M
Free Float %
64.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.32% +8.97% +5.33% -5.39% -1.25% -4.82% +17.04% +25.40% -27.19% +49.06% +49.06%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1.47
DCF (Unlevered) 59.59 +3,953.5%
DCF (Levered) 43.03 +2,827.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.14
Distress
Piotroski F-Score
7 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Leisure: +7.6%
    +30.2% Q4'25: +47.0% (vs Q4'23)
  • EPS growth Leisure: +13.2%
    +48.0% Q4'25: +212.0% (vs Q4'23)
  • FCF margin FCF growth · Leisure: +30.4%
    +10.4% Q4'25: +27.7% (vs Q4'23)
  • EBIT margin Leisure: +11.0%
    +6.9% Q4'25: +17.5% (vs Q4'23)
  • ROIC Leisure: +6.9%
    +2.2% Q4'25: +8.4% (vs Q4'23)
  • Share dilution Leisure: +0.0%
    +9.0% Q4'25: +11.3% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Leisure: -0.39×
    4.87× Q4'25: 2.77× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.31) × ERP
WACC = 30% × Ke + 70% × Kd (6.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 59.59 Current price: 1.47
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
2 Rev. Ana.
1 EPS Ana.
Jun 2027
2 Rev. Ana.
1 EPS Ana.
Jun 2028
2 Rev. Ana.
2 EPS Ana.
Jun 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
31.07M
est: 32.90M (-5.6%)
40.37M
est: 38.54M (+4.7%)
83.60M
est: 82.80M (+1.0%)
90.76M
est: 89.36M (+1.6%)
141.04M
est: 141.00M (+0.0%)
161.48M
est: 163.06M (-1.0%)
210.28M
est: 211.30M (-0.5%)
238.93M
236.23M – 241.63M
+13.1% YoY
264.67M
261.46M – 267.89M
+10.8% YoY
283.32M
281.96M – 284.68M
+7.0% YoY
306.08M
302.48M – 309.67M
+8.0% YoY
EBITDA
6.39M
est: 13.53M (-52.8%)
17.12M
est: 15.85M (+8.0%)
35.30M
est: 34.06M (+3.6%)
37.73M
est: 36.76M (+2.6%)
67.48M
est: -49.93M (+235.1%)
59.12M
est: -71.72M (+182.4%)
78.71M
est: 86.92M (-9.4%)
98.28M
97.17M – 99.39M
+13.1% YoY
108.87M
107.55M – 110.20M
+10.8% YoY
116.54M
115.98M – 117.10M
+7.0% YoY
125.91M
124.43M – 127.39M
+8.0% YoY
EBIT
4.19M
est: 2.21M (+89.7%)
-622.5K
est: 2.58M (-124.1%)
6.26M
est: 5.55M (+12.8%)
-608.6K
est: 5.99M (-110.2%)
23.30M
est: -5.16M (+551.6%)
7.26M
est: 10.93M (-33.6%)
14.58M
est: 14.17M (+2.9%)
16.02M
15.84M – 16.20M
+13.1% YoY
17.74M
17.53M – 17.96M
+10.8% YoY
18.99M
18.90M – 19.09M
+7.0% YoY
20.52M
20.28M – 20.76M
+8.0% YoY
Net Income
2.86M
est: 5.60M (-49.0%)
-6.25M
est: 483.6K (-1,391.6%)
-6.38M
est: 196.7K (-3,345.5%)
-12.14M
est: -12.49M (+2.8%)
3.40M
est: 3.40M (+0.0%)
3.25M
est: 8.80M (-63.1%)
5.23M
est: 5.23M (+0.0%)
12.62M
12.42M – 12.81M
+141.4% YoY
19.06M
19.01M – 19.60M
+51.1% YoY
23.31M
22.46M – 24.85M
+22.3% YoY
31.82M
31.33M – 32.30M
+36.5% YoY
SGA
17.41M
est: 10.68M (+63.1%)
15.01M
est: 12.51M (+20.0%)
30.54M
est: 26.87M (+13.7%)
35.67M
est: 29.00M (+23.0%)
50.35M
est: 20.37M (+147.2%)
24.30M
est: 52.92M (-54.1%)
75.04M
est: 68.57M (+9.4%)
77.54M
76.66M – 78.41M
+13.1% YoY
85.89M
84.85M – 86.93M
+10.8% YoY
91.94M
91.50M – 92.38M
+7.0% YoY
99.33M
98.16M – 100.49M
+8.0% YoY
EPS
0.05
est: 0.05 (-3.0%)
-0.11
est: 0.00 (-2,424.6%)
-0.08
est: 0.00 (-4,177.9%)
-0.14
est: -0.10 (-37.0%)
0.04
est: 0.08 (-53.6%)
0.04
est: 0.09 (-58.8%)
0.05
est: 0.05 (+2.3%)
0.12
0.12 – 0.13
+141.1% YoY
0.19
0.19 – 0.19
+53.0% YoY
0.23
0.22 – 0.24
+22.5% YoY
0.31
0.31 – 0.32
+34.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 5/5 3/5 3/5 1/5 3/5 3/5
2026-05-28 B+ 3/5 5/5 3/5 3/5 1/5 3/5 3/5
2026-05-27 B+ 3/5 5/5 3/5 3/5 1/5 3/5 3/5
2026-05-26 B+ 3/5 5/5 3/5 3/5 1/5 3/5 3/5
2026-05-25 B+ 3/5 5/5 3/5 3/5 1/5 3/5 3/5
2026-05-22 B+ 3/5 5/5 3/5 3/5 1/5 3/5 3/5
2026-05-21 B+ 3/5 5/5 3/5 3/5 1/5 3/5 3/5
2026-05-20 B+ 3/5 5/5 3/5 3/5 1/5 3/5 3/5
2026-05-19 B+ 3/5 5/5 3/5 3/5 1/5 3/5 3/5
2026-05-18 B+ 3/5 5/5 3/5 3/5 1/5 3/5 3/5
2026-05-15 B+ 3/5 5/5 3/5 3/5 1/5 3/5 3/5
2026-05-14 B+ 3/5 5/5 3/5 3/5 1/5 3/5 3/5
2026-05-13 B+ 3/5 5/5 3/5 3/5 1/5 3/5 3/5
2026-05-12 B+ 3/5 5/5 3/5 3/5 1/5 3/5 3/5
2026-05-11 B+ 3/5 5/5 3/5 3/5 1/5 3/5 4/5
2026-05-08 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-07 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-06 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-05 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-04 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-05-01 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-30 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-29 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-28 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-27 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-24 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-23 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-22 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-21 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-20 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-04-17 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5
2026-04-16 B+ 3/5 5/5 3/5 4/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
412.23M
OE per share TTM
4.13
Owner's Yield
265.53%
Maintenance CapEx ratio
1,428.87%
Maint CapEx / Avg PPE
229.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 1 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - International Vector Equity ETF DXIV 0.00% 374.91 0.53%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
9.1K
Shares Outstanding
98.55M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Harry Konstantinou Co-Founder, Chief Executive Officer, MD & Executive Director 1M male
Kym Gallagher Chief Financial Officer & Company Secretary 681.2K male
Sean Hodges Chief Operating Officer 517.2K male
Angelo Konstantinou Chief Technology Officer 492.7K male
Gordon Martin Head of Franchising male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits