Shanghai MicroPort MedBot Group Co Ltd
HKEX:2252
Intrinsic Value
The intrinsic value of one Shanghai MicroPort MedBot Group Co Ltd stock under the Base Case scenario is 5.73 HKD. Compared to the current market price of 21.74 HKD, Shanghai MicroPort MedBot Group Co Ltd is Overvalued by 74%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.
Let our AI break down the key assumptions behind the intrinsic value calculation for Shanghai MicroPort MedBot Group Co Ltd.
Fundamental Analysis
Revenue & Expenses Breakdown
Shanghai MicroPort MedBot Group Co Ltd
Balance Sheet Decomposition
Shanghai MicroPort MedBot Group Co Ltd
| Current Assets | 1.1B |
| Cash & Short-Term Investments | 815.8m |
| Receivables | 129.4m |
| Other Current Assets | 168.2m |
| Non-Current Assets | 386.4m |
| Long-Term Investments | 90.1m |
| PP&E | 251.1m |
| Intangibles | 4.2m |
| Other Non-Current Assets | 41m |
Free Cash Flow Analysis
Shanghai MicroPort MedBot Group Co Ltd
| CNY | |
| Free Cash Flow | CNY |
Earnings Waterfall
Shanghai MicroPort MedBot Group Co Ltd
|
Revenue
|
333.7m
CNY
|
|
Cost of Revenue
|
-223m
CNY
|
|
Gross Profit
|
110.7m
CNY
|
|
Operating Expenses
|
-458.4m
CNY
|
|
Operating Income
|
-347.7m
CNY
|
|
Other Expenses
|
-130.9m
CNY
|
|
Net Income
|
-478.6m
CNY
|
Profitability Score
Profitability Due Diligence
Shanghai MicroPort MedBot Group Co Ltd's profitability score is 22/100. The higher the profitability score, the more profitable the company is.
Score
Shanghai MicroPort MedBot Group Co Ltd's profitability score is 22/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shanghai MicroPort MedBot Group Co Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Score
Shanghai MicroPort MedBot Group Co Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shanghai MicroPort MedBot Group Co Ltd
According to Wall Street analysts, the average 1-year price target for Shanghai MicroPort MedBot Group Co Ltd is 31.44 HKD with a low forecast of 21.61 HKD and a high forecast of 44.1 HKD.
Dividends
Current shareholder yield for Shanghai MicroPort MedBot Group Co 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 Shanghai MicroPort MedBot Group Co Ltd stock under the Base Case scenario is 5.73 HKD.
Compared to the current market price of 21.74 HKD, Shanghai MicroPort MedBot Group Co Ltd is Overvalued by 74%.