Great Wall Terroir Holdings Ltd
HKEX:524
Intrinsic Value
The intrinsic value of one Great Wall Terroir Holdings Ltd stock under the Base Case scenario is 0.14 HKD. Compared to the current market price of 0.35 HKD, Great Wall Terroir Holdings Ltd is Overvalued by 60%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Great Wall Terroir Holdings Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Great Wall Terroir Holdings Ltd
Balance Sheet Decomposition
Great Wall Terroir Holdings Ltd
Current Assets | 19.7m |
Cash & Short-Term Investments | 5.9m |
Receivables | 10.1m |
Other Current Assets | 3.8m |
Non-Current Assets | 47.3m |
Long-Term Investments | 46.3m |
PP&E | 276k |
Other Non-Current Assets | 792k |
Free Cash Flow Analysis
Great Wall Terroir Holdings Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
Great Wall Terroir Holdings Ltd
Revenue
|
81.2m
HKD
|
Cost of Revenue
|
-76m
HKD
|
Gross Profit
|
5.2m
HKD
|
Operating Expenses
|
-23.5m
HKD
|
Operating Income
|
-18.3m
HKD
|
Other Expenses
|
-7.3m
HKD
|
Net Income
|
-25.7m
HKD
|
Profitability Score
Profitability Due Diligence
Great Wall Terroir Holdings Ltd's profitability score is 13/100. The higher the profitability score, the more profitable the company is.
Score
Great Wall Terroir Holdings Ltd's profitability score is 13/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Great Wall Terroir Holdings Ltd's solvency score is 11/100. The higher the solvency score, the more solvent the company is.
Score
Great Wall Terroir Holdings Ltd's solvency score is 11/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Great Wall Terroir Holdings Ltd
Dividends
Current shareholder yield for Great Wall Terroir 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 Great Wall Terroir Holdings Ltd stock under the Base Case scenario is 0.14 HKD.
Compared to the current market price of 0.35 HKD, Great Wall Terroir Holdings Ltd is Overvalued by 60%.