
Kingsoft Corp Ltd
HKEX:3888

Intrinsic Value
The intrinsic value of one
Kingsoft Corp Ltd
stock under the Base Case scenario is
29.57
HKD.
Compared to the current market price of 33.5 HKD,
Kingsoft Corp Ltd
is
Overvalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kingsoft Corp Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Kingsoft Corp Ltd
Balance Sheet Decomposition
Kingsoft Corp Ltd
Current Assets | 30.2B |
Cash & Short-Term Investments | 47.7B |
Receivables | 698.1m |
Other Current Assets | -18.2B |
Non-Current Assets | 8B |
Long-Term Investments | 5B |
PP&E | 2.6B |
Intangibles | 269.5m |
Other Non-Current Assets | 174.2m |
Free Cash Flow Analysis
Kingsoft Corp Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Kingsoft Corp Ltd
Revenue
|
10.3B
CNY
|
Cost of Revenue
|
-1.7B
CNY
|
Gross Profit
|
8.6B
CNY
|
Operating Expenses
|
-4.9B
CNY
|
Operating Income
|
3.6B
CNY
|
Other Expenses
|
-2.1B
CNY
|
Net Income
|
1.6B
CNY
|
Profitability Score
Profitability Due Diligence
Kingsoft Corp Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Kingsoft Corp Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kingsoft Corp Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Score
Kingsoft Corp Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kingsoft Corp Ltd
According to Wall Street analysts, the average 1-year price target for
Kingsoft Corp Ltd
is 45.56 HKD
with a low forecast of 28.89 HKD and a high forecast of 60.69 HKD.
Dividends
Current shareholder yield for Kingsoft Corp 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
Kingsoft Corp Ltd
stock under the Base Case scenario is
29.57
HKD.
Compared to the current market price of 33.5 HKD,
Kingsoft Corp Ltd
is
Overvalued by 12%.