
Orange Sky Golden Harvest Entertainment (Holdings) Ltd
HKEX:1132

Intrinsic Value
The intrinsic value of one
Orange Sky Golden Harvest Entertainment (Holdings) Ltd
stock under the Base Case scenario is
0.169
HKD.
Compared to the current market price of 0.048 HKD,
Orange Sky Golden Harvest Entertainment (Holdings) Ltd
is
Undervalued by 72%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Orange Sky Golden Harvest Entertainment (Holdings) Ltd
Loading...
Fundamental Analysis



Revenue & Expenses Breakdown
Orange Sky Golden Harvest Entertainment (Holdings) Ltd
Balance Sheet Decomposition
Orange Sky Golden Harvest Entertainment (Holdings) Ltd
Current Assets | 211.8m |
Cash & Short-Term Investments | 133.6m |
Receivables | 59.9m |
Other Current Assets | 18.4m |
Non-Current Assets | 1.9B |
Long-Term Investments | 62k |
PP&E | 883.8m |
Intangibles | 1B |
Other Non-Current Assets | 16.2m |
Free Cash Flow Analysis
Orange Sky Golden Harvest Entertainment (Holdings) Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
Orange Sky Golden Harvest Entertainment (Holdings) Ltd
Revenue
|
734.3m
HKD
|
Cost of Revenue
|
-250.1m
HKD
|
Gross Profit
|
484.2m
HKD
|
Operating Expenses
|
-603.6m
HKD
|
Operating Income
|
-119.4m
HKD
|
Other Expenses
|
-123.2m
HKD
|
Net Income
|
-242.6m
HKD
|
Profitability Score
Profitability Due Diligence
Orange Sky Golden Harvest Entertainment (Holdings) Ltd's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

Score
Orange Sky Golden Harvest Entertainment (Holdings) Ltd's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Orange Sky Golden Harvest Entertainment (Holdings) Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Score
Orange Sky Golden Harvest Entertainment (Holdings) Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Orange Sky Golden Harvest Entertainment (Holdings) Ltd
Dividends
Current shareholder yield for Orange Sky Golden Harvest Entertainment (Holdings) 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
Orange Sky Golden Harvest Entertainment (Holdings) Ltd
stock under the Base Case scenario is
0.169
HKD.
Compared to the current market price of 0.048 HKD,
Orange Sky Golden Harvest Entertainment (Holdings) Ltd
is
Undervalued by 72%.