
Hypebeast Ltd
HKEX:150

Intrinsic Value
The intrinsic value of one
Hypebeast Ltd
stock under the Base Case scenario is
0.369
HKD.
Compared to the current market price of 0.169 HKD,
Hypebeast Ltd
is
Undervalued by 54%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Hypebeast Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Hypebeast Ltd
Balance Sheet Decomposition
Hypebeast Ltd
Current Assets | 527m |
Cash & Short-Term Investments | 188m |
Receivables | 193.2m |
Other Current Assets | 145.8m |
Non-Current Assets | 101.3m |
Long-Term Investments | 11.1m |
PP&E | 61.9m |
Intangibles | 21.2m |
Other Non-Current Assets | 7m |
Free Cash Flow Analysis
Hypebeast Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
Hypebeast Ltd
Revenue
|
816.1m
HKD
|
Cost of Revenue
|
-436.3m
HKD
|
Gross Profit
|
379.9m
HKD
|
Operating Expenses
|
-320.1m
HKD
|
Operating Income
|
59.8m
HKD
|
Other Expenses
|
-7.3m
HKD
|
Net Income
|
52.5m
HKD
|
Profitability Score
Profitability Due Diligence
Hypebeast Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Hypebeast Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hypebeast Ltd's solvency score is 97/100. The higher the solvency score, the more solvent the company is.

Score
Hypebeast Ltd's solvency score is 97/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hypebeast Ltd
Dividends
Current shareholder yield for Hypebeast 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
Hypebeast Ltd
stock under the Base Case scenario is
0.369
HKD.
Compared to the current market price of 0.169 HKD,
Hypebeast Ltd
is
Undervalued by 54%.