Vanke Overseas Investment Holding Co Ltd
HKEX:1036
Intrinsic Value
The intrinsic value of one Vanke Overseas Investment Holding Co Ltd stock under the Base Case scenario is 13.46 HKD. Compared to the current market price of 1.46 HKD, Vanke Overseas Investment Holding Co Ltd is Undervalued by 89%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Vanke Overseas Investment Holding Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Vanke Overseas Investment Holding Co Ltd
Balance Sheet Decomposition
Vanke Overseas Investment Holding Co Ltd
Current Assets | 1.2B |
Cash & Short-Term Investments | 457.2m |
Receivables | 66.6m |
Other Current Assets | 632.7m |
Non-Current Assets | 3.3B |
Long-Term Investments | 2.3B |
PP&E | 966.7m |
Other Non-Current Assets | 18.9m |
Free Cash Flow Analysis
Vanke Overseas Investment Holding Co Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
Vanke Overseas Investment Holding Co Ltd
Revenue
|
775.5m
HKD
|
Cost of Revenue
|
-641.4m
HKD
|
Gross Profit
|
134m
HKD
|
Operating Expenses
|
-154.6m
HKD
|
Operating Income
|
-20.5m
HKD
|
Other Expenses
|
-30m
HKD
|
Net Income
|
-50.5m
HKD
|
Profitability Score
Profitability Due Diligence
Vanke Overseas Investment Holding Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
Vanke Overseas Investment Holding Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Vanke Overseas Investment Holding Co Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Score
Vanke Overseas Investment Holding Co Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Vanke Overseas Investment Holding Co Ltd
Dividends
Current shareholder yield for Vanke Overseas Investment Holding Co Ltd 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 Vanke Overseas Investment Holding Co Ltd stock under the Base Case scenario is 13.46 HKD.
Compared to the current market price of 1.46 HKD, Vanke Overseas Investment Holding Co Ltd is Undervalued by 89%.