B

Brainhole Technology Ltd
HKEX:2203

Watchlist Manager
Brainhole Technology Ltd
HKEX:2203
Watchlist
Price: 0.198 HKD -1%
Market Cap: 158.4m HKD

Intrinsic Value

The intrinsic value of one Brainhole Technology Ltd stock under the Base Case scenario is 0.102 HKD. Compared to the current market price of 0.198 HKD, Brainhole Technology Ltd is Overvalued by 49%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
0.102 HKD
Overvaluation 49%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case

Valuation History
Brainhole Technology Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about Brainhole Technology Ltd?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Brainhole Technology Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Brainhole Technology Ltd.

Explain Valuation
Compare Brainhole Technology Ltd to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Brainhole Technology Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Brainhole Technology Ltd

Current Assets 107.9m
Cash & Short-Term Investments 76.6m
Receivables 24.3m
Other Current Assets 7m
Non-Current Assets 27.4m
PP&E 25.6m
Intangibles 644k
Other Non-Current Assets 1.1m
Current Liabilities 107.1m
Accounts Payable 75.4m
Accrued Liabilities 1.3m
Short-Term Debt 44.4m
Other Current Liabilities -13.9m
Non-Current Liabilities 287k
Long-Term Debt 287k
Efficiency

Free Cash Flow Analysis
Brainhole Technology Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Brainhole Technology Ltd

Revenue
89.1m HKD
Cost of Revenue
-97.4m HKD
Gross Profit
-8.3m HKD
Operating Expenses
-57.7m HKD
Operating Income
-66m HKD
Other Expenses
-79.8m HKD
Net Income
-145.8m HKD
Fundamental Scores

Profitability Score
Profitability Due Diligence

Brainhole Technology Ltd's profitability score is 11/100. The higher the profitability score, the more profitable the company is.

Low 3Y Average Gross Margin
Declining Gross Margin
Declining Net Margin
Declining Operating Margin
11/100
Profitability
Score

Brainhole Technology Ltd's profitability score is 11/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Brainhole Technology Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Long-Term Solvency
Short-Term Solvency
53/100
Solvency
Score

Brainhole Technology Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Brainhole Technology Ltd

There are no price targets for Brainhole Technology Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Brainhole Technology Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for Brainhole Technology 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Brainhole Technology Ltd stock?

The intrinsic value of one Brainhole Technology Ltd stock under the Base Case scenario is 0.102 HKD.

Is Brainhole Technology Ltd stock undervalued or overvalued?

Compared to the current market price of 0.198 HKD, Brainhole Technology Ltd is Overvalued by 49%.

Back to Top