Birmingham Sports Holdings Ltd
HKEX:2309
Intrinsic Value
The intrinsic value of one Birmingham Sports Holdings Ltd stock under the Base Case scenario is 0.95 HKD. Compared to the current market price of 2.38 HKD, Birmingham Sports Holdings Ltd is Overvalued by 60%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Birmingham Sports Holdings Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Birmingham Sports Holdings Ltd
Balance Sheet Decomposition
Birmingham Sports Holdings Ltd
Current Assets | 404.3m |
Cash & Short-Term Investments | 166.8m |
Receivables | 58.3m |
Other Current Assets | 179.3m |
Non-Current Assets | 1.3B |
Long-Term Investments | 536m |
PP&E | 409.3m |
Intangibles | 263.7m |
Other Non-Current Assets | 48.9m |
Free Cash Flow Analysis
Birmingham Sports Holdings Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
Birmingham Sports Holdings Ltd
Revenue
|
303.6m
HKD
|
Cost of Revenue
|
-664m
HKD
|
Gross Profit
|
-360.4m
HKD
|
Operating Expenses
|
-117.2m
HKD
|
Operating Income
|
-477.6m
HKD
|
Other Expenses
|
214.6m
HKD
|
Net Income
|
-263m
HKD
|
Profitability Score
Profitability Due Diligence
Birmingham Sports Holdings Ltd's profitability score is 14/100. The higher the profitability score, the more profitable the company is.
Score
Birmingham Sports Holdings Ltd's profitability score is 14/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Birmingham Sports Holdings Ltd's solvency score is 21/100. The higher the solvency score, the more solvent the company is.
Score
Birmingham Sports Holdings Ltd's solvency score is 21/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Birmingham Sports Holdings Ltd
Dividends
Current shareholder yield for Birmingham Sports Holdings 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 Birmingham Sports Holdings Ltd stock under the Base Case scenario is 0.95 HKD.
Compared to the current market price of 2.38 HKD, Birmingham Sports Holdings Ltd is Overvalued by 60%.