
Kingsoft Cloud Holdings Ltd
NASDAQ:KC

Intrinsic Value
The intrinsic value of one
KC
stock under the Base Case scenario is
5.74
USD.
Compared to the current market price of 11.25 USD,
Kingsoft Cloud Holdings Ltd
is
Overvalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kingsoft Cloud Holdings Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Kingsoft Cloud Holdings Ltd
Balance Sheet Decomposition
Kingsoft Cloud Holdings Ltd
Current Assets | 7.1B |
Cash & Short-Term Investments | 2.4B |
Receivables | 2.4B |
Other Current Assets | 2.3B |
Non-Current Assets | 12.6B |
Long-Term Investments | 232.8m |
PP&E | 6.6B |
Intangibles | 5.3B |
Other Non-Current Assets | 444.6m |
Free Cash Flow Analysis
Kingsoft Cloud Holdings Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Kingsoft Cloud Holdings Ltd
Revenue
|
8B
CNY
|
Cost of Revenue
|
-6.6B
CNY
|
Gross Profit
|
1.4B
CNY
|
Operating Expenses
|
-3.1B
CNY
|
Operating Income
|
-1.7B
CNY
|
Other Expenses
|
-222.1m
CNY
|
Net Income
|
-1.9B
CNY
|
KC Profitability Score
Profitability Due Diligence
Kingsoft Cloud Holdings Ltd's profitability score is 22/100. The higher the profitability score, the more profitable the company is.

Score
Kingsoft Cloud Holdings Ltd's profitability score is 22/100. The higher the profitability score, the more profitable the company is.
KC Solvency Score
Solvency Due Diligence
Kingsoft Cloud Holdings Ltd's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Score
Kingsoft Cloud Holdings Ltd's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KC Price Targets Summary
Kingsoft Cloud Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
KC
is 20.59 USD
with a low forecast of 14.95 USD and a high forecast of 26.25 USD.
Dividends
Current shareholder yield for KC is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
KC
stock under the Base Case scenario is
5.74
USD.
Compared to the current market price of 11.25 USD,
Kingsoft Cloud Holdings Ltd
is
Overvalued by 49%.