
Huazhu Group Ltd
HKEX:1179

Intrinsic Value
The intrinsic value of one
Huazhu Group Ltd
stock under the Base Case scenario is
37.41
HKD.
Compared to the current market price of 27.85 HKD,
Huazhu Group Ltd
is
Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Huazhu Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Huazhu Group Ltd
Balance Sheet Decomposition
Huazhu Group Ltd
Current Assets | 13.2B |
Cash & Short-Term Investments | 11.1B |
Receivables | 1.2B |
Other Current Assets | 910m |
Non-Current Assets | 49.3B |
Long-Term Investments | 2.3B |
PP&E | 32.9B |
Intangibles | 10.2B |
Other Non-Current Assets | 3.9B |
Free Cash Flow Analysis
Huazhu Group Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Huazhu Group Ltd
Revenue
|
23.9B
CNY
|
Cost of Revenue
|
-7.9B
CNY
|
Gross Profit
|
16B
CNY
|
Operating Expenses
|
-10.8B
CNY
|
Operating Income
|
5.2B
CNY
|
Other Expenses
|
-2.2B
CNY
|
Net Income
|
3B
CNY
|
Profitability Score
Profitability Due Diligence
Huazhu Group Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Score
Huazhu Group Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Huazhu Group Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Score
Huazhu Group Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Huazhu Group Ltd
According to Wall Street analysts, the average 1-year price target for
Huazhu Group Ltd
is 36.37 HKD
with a low forecast of 27.65 HKD and a high forecast of 47.25 HKD.
Dividends
Current shareholder yield for Huazhu Group 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
Huazhu Group Ltd
stock under the Base Case scenario is
37.41
HKD.
Compared to the current market price of 27.85 HKD,
Huazhu Group Ltd
is
Undervalued by 26%.