
Digital Hollywood Interactive Ltd
HKEX:2022

Intrinsic Value
The intrinsic value of one
Digital Hollywood Interactive Ltd
stock under the Base Case scenario is
0.084
HKD.
Compared to the current market price of 0.049 HKD,
Digital Hollywood Interactive Ltd
is
Undervalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Digital Hollywood Interactive Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Digital Hollywood Interactive Ltd
Balance Sheet Decomposition
Digital Hollywood Interactive Ltd
Current Assets | 25.3m |
Cash & Short-Term Investments | 19.1m |
Receivables | 893.7k |
Other Current Assets | 5.4m |
Non-Current Assets | 7.5m |
Long-Term Investments | 239.3k |
PP&E | 928.4k |
Intangibles | 320.5k |
Other Non-Current Assets | 6m |
Free Cash Flow Analysis
Digital Hollywood Interactive Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Digital Hollywood Interactive Ltd
Revenue
|
9.1m
USD
|
Cost of Revenue
|
-4.9m
USD
|
Gross Profit
|
4.1m
USD
|
Operating Expenses
|
-7.4m
USD
|
Operating Income
|
-3.3m
USD
|
Other Expenses
|
98.4k
USD
|
Net Income
|
-3.2m
USD
|
Profitability Score
Profitability Due Diligence
Digital Hollywood Interactive Ltd's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

Score
Digital Hollywood Interactive Ltd's profitability score is 24/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Digital Hollywood Interactive Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Score
Digital Hollywood Interactive Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Digital Hollywood Interactive Ltd
Dividends
Current shareholder yield for Digital Hollywood Interactive 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
Digital Hollywood Interactive Ltd
stock under the Base Case scenario is
0.084
HKD.
Compared to the current market price of 0.049 HKD,
Digital Hollywood Interactive Ltd
is
Undervalued by 42%.