
PCCW Ltd
HKEX:8

Intrinsic Value
The intrinsic value of one
PCCW Ltd
stock under the Base Case scenario is
6.65
HKD.
Compared to the current market price of 5.18 HKD,
PCCW Ltd
is
Undervalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
PCCW Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
PCCW Ltd
Balance Sheet Decomposition
PCCW Ltd
Current Assets | 15B |
Cash & Short-Term Investments | 2.6B |
Receivables | 5.4B |
Other Current Assets | 7B |
Non-Current Assets | 83.7B |
Long-Term Investments | 7.5B |
PP&E | 30.9B |
Intangibles | 39.9B |
Other Non-Current Assets | 5.4B |
Free Cash Flow Analysis
PCCW Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
PCCW Ltd
Revenue
|
37.6B
HKD
|
Cost of Revenue
|
-19.1B
HKD
|
Gross Profit
|
18.4B
HKD
|
Operating Expenses
|
-13.1B
HKD
|
Operating Income
|
5.3B
HKD
|
Other Expenses
|
-5.6B
HKD
|
Net Income
|
-300m
HKD
|
Profitability Score
Profitability Due Diligence
PCCW Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
PCCW Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
PCCW Ltd's solvency score is 15/100. The higher the solvency score, the more solvent the company is.

Score
PCCW Ltd's solvency score is 15/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
PCCW Ltd
According to Wall Street analysts, the average 1-year price target for
PCCW Ltd
is 5.1 HKD
with a low forecast of 4.55 HKD and a high forecast of 5.78 HKD.
Dividends
Current shareholder yield for PCCW 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
PCCW Ltd
stock under the Base Case scenario is
6.65
HKD.
Compared to the current market price of 5.18 HKD,
PCCW Ltd
is
Undervalued by 22%.