ESR Cayman Ltd
HKEX:1821
Intrinsic Value
The intrinsic value of one ESR Cayman Ltd stock under the Base Case scenario is hidden HKD. Compared to the current market price of 12.94 HKD, ESR Cayman Ltd is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
ESR Cayman Ltd
ESR Cayman Ltd looks undervalued. But is it really? Some stocks live permanently below intrinsic value; one glance at Historical Valuation reveals if ESR Cayman Ltd is one of them.
Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Fundamental Analysis

Revenue & Expenses Breakdown
ESR Cayman Ltd
Balance Sheet Decomposition
ESR Cayman Ltd
Current Assets | 2.6B |
Cash & Short-Term Investments | 970.2m |
Receivables | 335.8m |
Other Current Assets | 1.3B |
Non-Current Assets | 12.2B |
Long-Term Investments | 7.1B |
PP&E | 107.6m |
Intangibles | 4.5B |
Other Non-Current Assets | 463.7m |
Free Cash Flow Analysis
ESR Cayman Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
ESR Cayman Ltd
Revenue
|
639m
USD
|
Cost of Revenue
|
-79.7m
USD
|
Gross Profit
|
559.3m
USD
|
Operating Expenses
|
-687.3m
USD
|
Operating Income
|
-128.1m
USD
|
Other Expenses
|
-599.1m
USD
|
Net Income
|
-727.2m
USD
|
Profitability Score
Profitability Due Diligence
ESR Cayman Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
ESR Cayman Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
ESR Cayman Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Score
ESR Cayman Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
ESR Cayman Ltd
According to Wall Street analysts, the average 1-year price target for ESR Cayman Ltd is 13.71 HKD with a low forecast of 13.13 HKD and a high forecast of 14.57 HKD.
Dividends
Current shareholder yield for ESR Cayman Ltd is hidden .
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 ESR Cayman Ltd stock under the Base Case scenario is hidden HKD.
Compared to the current market price of 12.94 HKD, ESR Cayman Ltd is hidden .