Yuexiu Real Estate Investment Trust
HKEX:405
Intrinsic Value
The intrinsic value of one Yuexiu Real Estate Investment Trust stock under the Base Case scenario is 2.2 HKD. Compared to the current market price of 0.84 HKD, Yuexiu Real Estate Investment Trust is Undervalued by 62%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Yuexiu Real Estate Investment Trust
Fundamental Analysis

Revenue & Expenses Breakdown
Yuexiu Real Estate Investment Trust
Balance Sheet Decomposition
Yuexiu Real Estate Investment Trust
Current Assets | 1.7B |
Cash & Short-Term Investments | 1.4B |
Receivables | 186.6m |
Other Current Assets | 64.2m |
Non-Current Assets | 41.6B |
Long-Term Investments | 37.5B |
PP&E | 3.1B |
Intangibles | 839m |
Other Non-Current Assets | 185.5m |
Free Cash Flow Analysis
Yuexiu Real Estate Investment Trust
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Yuexiu Real Estate Investment Trust
Revenue
|
2B
CNY
|
Cost of Revenue
|
-611.6m
CNY
|
Gross Profit
|
1.4B
CNY
|
Operating Expenses
|
-301.3m
CNY
|
Operating Income
|
1.1B
CNY
|
Other Expenses
|
-1.4B
CNY
|
Net Income
|
-320.6m
CNY
|
Profitability Score
Profitability Due Diligence
Yuexiu Real Estate Investment Trust's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Yuexiu Real Estate Investment Trust's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Yuexiu Real Estate Investment Trust's solvency score is 19/100. The higher the solvency score, the more solvent the company is.
Score
Yuexiu Real Estate Investment Trust's solvency score is 19/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Yuexiu Real Estate Investment Trust
According to Wall Street analysts, the average 1-year price target for Yuexiu Real Estate Investment Trust is 0.97 HKD with a low forecast of 0.93 HKD and a high forecast of 1.04 HKD.
Dividends
Current shareholder yield for Yuexiu Real Estate Investment Trust 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 Yuexiu Real Estate Investment Trust stock under the Base Case scenario is 2.2 HKD.
Compared to the current market price of 0.84 HKD, Yuexiu Real Estate Investment Trust is Undervalued by 62%.