Pacific Online Ltd
HKEX:543
Intrinsic Value
The intrinsic value of one Pacific Online Ltd stock under the Base Case scenario is 0.61 HKD. Compared to the current market price of 0.4 HKD, Pacific Online Ltd is Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Pacific Online Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Pacific Online Ltd
Balance Sheet Decomposition
Pacific Online Ltd
Current Assets | 694.3m |
Cash & Short-Term Investments | 263.5m |
Receivables | 423.6m |
Other Current Assets | 7.2m |
Non-Current Assets | 288m |
Long-Term Investments | 78.1m |
PP&E | 170.4m |
Intangibles | 9m |
Other Non-Current Assets | 30.4m |
Free Cash Flow Analysis
Pacific Online Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Pacific Online Ltd
Revenue
|
635m
CNY
|
Cost of Revenue
|
-367.7m
CNY
|
Gross Profit
|
267.3m
CNY
|
Operating Expenses
|
-220.1m
CNY
|
Operating Income
|
47.2m
CNY
|
Other Expenses
|
-3.5m
CNY
|
Net Income
|
43.7m
CNY
|
Profitability Score
Profitability Due Diligence
Pacific Online Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
Pacific Online Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Pacific Online Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Score
Pacific Online Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Pacific Online Ltd
Dividends
Current shareholder yield for Pacific Online 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 Pacific Online Ltd stock under the Base Case scenario is 0.61 HKD.
Compared to the current market price of 0.4 HKD, Pacific Online Ltd is Undervalued by 34%.