China Tower Corp Ltd
HKEX:788
Intrinsic Value
The intrinsic value of one
China Tower Corp Ltd
stock under the Base Case scenario is
22.04
HKD.
Compared to the current market price of 11.87 HKD,
China Tower Corp Ltd
is
Undervalued by 46%.
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 China Tower Corp Ltd.
Fundamental Analysis
Revenue & Expenses Breakdown
China Tower Corp Ltd
Balance Sheet Decomposition
China Tower Corp Ltd
| Current Assets | 96.9B |
| Cash & Short-Term Investments | 8.7B |
| Receivables | 83.8B |
| Other Current Assets | 4.4B |
| Non-Current Assets | 234.3B |
| PP&E | 230.3B |
| Other Non-Current Assets | 4B |
Free Cash Flow Analysis
China Tower Corp Ltd
| CNY | |
| Free Cash Flow | CNY |
Earnings Waterfall
China Tower Corp Ltd
|
Revenue
|
99.1B
CNY
|
|
Cost of Revenue
|
-6.2B
CNY
|
|
Gross Profit
|
92.9B
CNY
|
|
Operating Expenses
|
-76.7B
CNY
|
|
Operating Income
|
16.2B
CNY
|
|
Other Expenses
|
-5B
CNY
|
|
Net Income
|
11.2B
CNY
|
Profitability Score
Profitability Due Diligence
China Tower Corp Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
China Tower Corp Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Tower Corp Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
China Tower Corp Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Tower Corp Ltd
According to Wall Street analysts, the average 1-year price target for
China Tower Corp Ltd
is 13.69 HKD
with a low forecast of 12.12 HKD and a high forecast of 16.8 HKD.
Dividends
Current shareholder yield for
China Tower 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
China Tower Corp Ltd
stock under the Base Case scenario is
22.04
HKD.
Compared to the current market price of 11.87 HKD,
China Tower Corp Ltd
is
Undervalued by 46%.