China Gold International Resources Corp Ltd
HKEX:2099
Intrinsic Value
The intrinsic value of one China Gold International Resources Corp Ltd stock under the Base Case scenario is 73.58 HKD. Compared to the current market price of 71.15 HKD, China Gold International Resources Corp Ltd is Undervalued by 3%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
China Gold International Resources Corp Ltd
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
China Gold International Resources Corp Ltd
Balance Sheet Decomposition
China Gold International Resources Corp Ltd
Current Assets | 776m |
Cash & Short-Term Investments | 421.6m |
Receivables | 7.4m |
Other Current Assets | 347.1m |
Non-Current Assets | 2.3B |
Long-Term Investments | 51.8m |
PP&E | 1.4B |
Intangibles | 745.5m |
Other Non-Current Assets | 45.7m |
Free Cash Flow Analysis
China Gold International Resources Corp Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
China Gold International Resources Corp Ltd
Revenue
|
969.2m
USD
|
Cost of Revenue
|
-653.1m
USD
|
Gross Profit
|
316.1m
USD
|
Operating Expenses
|
-69.8m
USD
|
Operating Income
|
246.3m
USD
|
Other Expenses
|
-72.2m
USD
|
Net Income
|
174m
USD
|
Profitability Score
Profitability Due Diligence
China Gold International Resources Corp Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
China Gold International Resources Corp Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Gold International Resources Corp Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Score
China Gold International Resources Corp 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
China Gold International Resources Corp Ltd
According to Wall Street analysts, the average 1-year price target for China Gold International Resources Corp Ltd is 80.34 HKD with a low forecast of 79.55 HKD and a high forecast of 82.7 HKD.
Dividends
Current shareholder yield for China Gold International Resources Corp 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 Gold International Resources Corp Ltd stock under the Base Case scenario is 73.58 HKD.
Compared to the current market price of 71.15 HKD, China Gold International Resources Corp Ltd is Undervalued by 3%.