Broncus Holding Corp
HKEX:2216
Intrinsic Value
The intrinsic value of one Broncus Holding Corp stock under the Base Case scenario is 1.6 HKD. Compared to the current market price of 2.11 HKD, Broncus Holding Corp is Overvalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Broncus Holding Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Broncus Holding Corp
Balance Sheet Decomposition
Broncus Holding Corp
Current Assets | 151.8m |
Cash & Short-Term Investments | 139.1m |
Receivables | 7.9m |
Other Current Assets | 4.8m |
Non-Current Assets | 24.1m |
Long-Term Investments | 14.7m |
PP&E | 1.6m |
Intangibles | 7.7m |
Other Non-Current Assets | 140k |
Free Cash Flow Analysis
Broncus Holding Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Broncus Holding Corp
Revenue
|
8.1m
USD
|
Cost of Revenue
|
-2m
USD
|
Gross Profit
|
6.1m
USD
|
Operating Expenses
|
-28.4m
USD
|
Operating Income
|
-22.3m
USD
|
Other Expenses
|
7m
USD
|
Net Income
|
-15.3m
USD
|
Profitability Score
Profitability Due Diligence
Broncus Holding Corp's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
Score
Broncus Holding Corp's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Broncus Holding Corp's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
Broncus Holding Corp's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Broncus Holding Corp
According to Wall Street analysts, the average 1-year price target for Broncus Holding Corp is 1.56 HKD with a low forecast of 1.55 HKD and a high forecast of 1.61 HKD.
Dividends
Current shareholder yield for Broncus Holding Corp 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 Broncus Holding Corp stock under the Base Case scenario is 1.6 HKD.
Compared to the current market price of 2.11 HKD, Broncus Holding Corp is Overvalued by 24%.