Plover Bay Technologies Ltd
HKEX:1523
Intrinsic Value
The intrinsic value of one Plover Bay Technologies Ltd stock under the Base Case scenario is 5.59 HKD. Compared to the current market price of 6.32 HKD, Plover Bay Technologies Ltd is Overvalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Plover Bay Technologies Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Plover Bay Technologies Ltd
Balance Sheet Decomposition
Plover Bay Technologies Ltd
Current Assets | 104.7m |
Cash & Short-Term Investments | 65.9m |
Receivables | 15.6m |
Other Current Assets | 23.1m |
Non-Current Assets | 5.4m |
PP&E | 3.4m |
Intangibles | 1.9m |
Other Non-Current Assets | 225k |
Free Cash Flow Analysis
Plover Bay Technologies Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Plover Bay Technologies Ltd
Revenue
|
116.8m
USD
|
Cost of Revenue
|
-52.6m
USD
|
Gross Profit
|
64.1m
USD
|
Operating Expenses
|
-20.6m
USD
|
Operating Income
|
43.6m
USD
|
Other Expenses
|
-5.5m
USD
|
Net Income
|
38m
USD
|
Profitability Score
Profitability Due Diligence
Plover Bay Technologies Ltd's profitability score is 89/100. The higher the profitability score, the more profitable the company is.
Score
Plover Bay Technologies Ltd's profitability score is 89/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Plover Bay Technologies Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Score
Plover Bay Technologies Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Plover Bay Technologies Ltd
According to Wall Street analysts, the average 1-year price target for Plover Bay Technologies Ltd is 7.29 HKD with a low forecast of 6.65 HKD and a high forecast of 8.1 HKD.
Dividends
Current shareholder yield for Plover Bay Technologies 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 Plover Bay Technologies Ltd stock under the Base Case scenario is 5.59 HKD.
Compared to the current market price of 6.32 HKD, Plover Bay Technologies Ltd is Overvalued by 11%.