China Development Bank Financial Leasing Co Ltd
HKEX:1606
Intrinsic Value
The intrinsic value of one
China Development Bank Financial Leasing Co Ltd
stock under the Base Case scenario is
8.47
HKD.
Compared to the current market price of 1.66 HKD,
China Development Bank Financial Leasing Co Ltd
is
Undervalued by 80%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.
Let our AI break down the key assumptions behind the intrinsic value calculation for China Development Bank Financial Leasing Co Ltd.
Fundamental Analysis
Revenue & Expenses Breakdown
China Development Bank Financial Leasing Co Ltd
Balance Sheet Decomposition
China Development Bank Financial Leasing Co Ltd
| Current Assets | 42.4B |
| Cash & Short-Term Investments | 55.9B |
| Receivables | 2.1B |
| Other Current Assets | -15.5B |
| Non-Current Assets | 375.3B |
| Long-Term Investments | 1.3B |
| PP&E | 131.7B |
| Intangibles | 49.2m |
| Other Non-Current Assets | 242.3B |
Free Cash Flow Analysis
China Development Bank Financial Leasing Co Ltd
| CNY | |
| Free Cash Flow | CNY |
Earnings Waterfall
China Development Bank Financial Leasing Co Ltd
|
Revenue
|
25.1B
CNY
|
|
Cost of Revenue
|
-1.3B
CNY
|
|
Gross Profit
|
23.8B
CNY
|
|
Operating Expenses
|
-8.7B
CNY
|
|
Operating Income
|
15.1B
CNY
|
|
Other Expenses
|
-10.1B
CNY
|
|
Net Income
|
5B
CNY
|
Profitability Score
Profitability Due Diligence
China Development Bank Financial Leasing Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
China Development Bank Financial Leasing Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Development Bank Financial Leasing Co Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Score
China Development Bank Financial Leasing Co Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Development Bank Financial Leasing Co Ltd
Dividends
Current shareholder yield for
China Development Bank Financial Leasing 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
China Development Bank Financial Leasing Co Ltd
stock under the Base Case scenario is
8.47
HKD.
Compared to the current market price of 1.66 HKD,
China Development Bank Financial Leasing Co Ltd
is
Undervalued by 80%.