China Mengniu Dairy Co Ltd
HKEX:2319
Intrinsic Value
The intrinsic value of one
China Mengniu Dairy Co Ltd
stock under the Base Case scenario is
24.31
HKD.
Compared to the current market price of 14.57 HKD,
China Mengniu Dairy Co Ltd
is
Undervalued by 40%.
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 China Mengniu Dairy Co Ltd.
Fundamental Analysis
Revenue & Expenses Breakdown
China Mengniu Dairy Co Ltd
Balance Sheet Decomposition
China Mengniu Dairy Co Ltd
| Current Assets | 35B |
| Cash & Short-Term Investments | 24.5B |
| Receivables | 3.3B |
| Other Current Assets | 7.2B |
| Non-Current Assets | 64.8B |
| Long-Term Investments | 21B |
| PP&E | 25B |
| Intangibles | 16.5B |
| Other Non-Current Assets | 2.3B |
Free Cash Flow Analysis
China Mengniu Dairy Co Ltd
| CNY | |
| Free Cash Flow | CNY |
Earnings Waterfall
China Mengniu Dairy Co Ltd
|
Revenue
|
85.6B
CNY
|
|
Cost of Revenue
|
-51.1B
CNY
|
|
Gross Profit
|
34.5B
CNY
|
|
Operating Expenses
|
-27.5B
CNY
|
|
Operating Income
|
6.9B
CNY
|
|
Other Expenses
|
-7.2B
CNY
|
|
Net Income
|
-295.8m
CNY
|
Profitability Score
Profitability Due Diligence
China Mengniu Dairy Co Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Score
China Mengniu Dairy Co Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Mengniu Dairy Co Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Score
China Mengniu Dairy Co Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Mengniu Dairy Co Ltd
According to Wall Street analysts, the average 1-year price target for
China Mengniu Dairy Co Ltd
is 21.68 HKD
with a low forecast of 15.76 HKD and a high forecast of 30 HKD.
Dividends
Current shareholder yield for
China Mengniu Dairy 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
China Mengniu Dairy Co Ltd
stock under the Base Case scenario is
24.31
HKD.
Compared to the current market price of 14.57 HKD,
China Mengniu Dairy Co Ltd
is
Undervalued by 40%.