Ke Holdings Inc
HKEX:2423
Intrinsic Value
The intrinsic value of one Ke Holdings Inc stock under the Base Case scenario is 52.53 HKD. Compared to the current market price of 44.86 HKD, Ke Holdings Inc is Undervalued by 15%.
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 Ke Holdings Inc.
Fundamental Analysis
Revenue & Expenses Breakdown
Ke Holdings Inc
Balance Sheet Decomposition
Ke Holdings Inc
| Current Assets | 67.8B |
| Cash & Short-Term Investments | 45B |
| Receivables | 7.1B |
| Other Current Assets | 15.7B |
| Non-Current Assets | 55.9B |
| Long-Term Investments | 23.5B |
| PP&E | 25.5B |
| Intangibles | 5.5B |
| Other Non-Current Assets | 1.4B |
Free Cash Flow Analysis
Ke Holdings Inc
| CNY | |
| Free Cash Flow | CNY |
Earnings Waterfall
Ke Holdings Inc
|
Revenue
|
103B
CNY
|
|
Cost of Revenue
|
-80.2B
CNY
|
|
Gross Profit
|
22.8B
CNY
|
|
Operating Expenses
|
-19.3B
CNY
|
|
Operating Income
|
3.5B
CNY
|
|
Other Expenses
|
366.5m
CNY
|
|
Net Income
|
3.9B
CNY
|
Profitability Score
Profitability Due Diligence
Ke Holdings Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
Ke Holdings Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Ke Holdings Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Score
Ke Holdings Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Ke Holdings Inc
According to Wall Street analysts, the average 1-year price target for Ke Holdings Inc is 51.98 HKD with a low forecast of 39.39 HKD and a high forecast of 68.92 HKD.
Dividends
Current shareholder yield for Ke Holdings Inc 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 Ke Holdings Inc stock under the Base Case scenario is 52.53 HKD.
Compared to the current market price of 44.86 HKD, Ke Holdings Inc is Undervalued by 15%.