I

Integrated Waste Solutions Group Holdings Ltd
HKEX:923

Watchlist Manager
Integrated Waste Solutions Group Holdings Ltd
HKEX:923
Watchlist
Price: 0.019 HKD -9.52%
Market Cap: 91.6m HKD

Intrinsic Value

The intrinsic value of one Integrated Waste Solutions Group Holdings Ltd stock under the Base Case scenario is 0.02 HKD. Compared to the current market price of 0.019 HKD, Integrated Waste Solutions Group Holdings Ltd is Undervalued by 3%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
0.02 HKD
Undervaluation 3%
Intrinsic Value
Price
I
Worst Case
Base Case
Best Case

Valuation History
Integrated Waste Solutions Group Holdings Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about Integrated Waste Solutions Group Holdings Ltd?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Integrated Waste Solutions Group Holdings Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Integrated Waste Solutions Group Holdings Ltd.

Explain Valuation
Compare Integrated Waste Solutions Group Holdings Ltd to

Fundamental Analysis

Integrated Waste Solutions Group Holdings Ltd
HKEX:923
HK
Paper & Forest
Market Cap
91.6m HKD
IPO
Mar 31, 2010
HK
Paper & Forest
Market Cap
91.6m HKD
IPO
Mar 31, 2010
Price
HK$
HK$
Integrated Waste Solutions Group Holdings Ltd
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Integrated Waste Solutions Group Holdings Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Integrated Waste Solutions Group Holdings Ltd

Current Assets 44.9m
Cash & Short-Term Investments 32.5m
Receivables 12.3m
Other Current Assets 80k
Non-Current Assets 222.5m
Long-Term Investments 68.7m
PP&E 153.7m
Other Non-Current Assets 96k
Current Liabilities 6.5m
Accounts Payable 1.3m
Other Current Liabilities 5.1m
Non-Current Liabilities 51.6m
Long-Term Debt 50m
Other Non-Current Liabilities 1.6m
Efficiency

Free Cash Flow Analysis
Integrated Waste Solutions Group Holdings Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Integrated Waste Solutions Group Holdings Ltd

Revenue
43.3m HKD
Cost of Revenue
-23.3m HKD
Gross Profit
20m HKD
Operating Expenses
-104.4m HKD
Operating Income
-84.3m HKD
Other Expenses
-398.6m HKD
Net Income
-482.9m HKD
Fundamental Scores

Profitability Score
Profitability Due Diligence

Integrated Waste Solutions Group Holdings Ltd's profitability score is 18/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Strong 3Y Average Gross Margin
Declining Gross Margin
Declining Net Margin
18/100
Profitability
Score

Integrated Waste Solutions Group Holdings Ltd's profitability score is 18/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Integrated Waste Solutions Group Holdings Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low D/E
Positive Net Debt
48/100
Solvency
Score

Integrated Waste Solutions Group Holdings Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Integrated Waste Solutions Group Holdings Ltd

There are no price targets for Integrated Waste Solutions Group Holdings Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Integrated Waste Solutions Group Holdings Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for Integrated Waste Solutions Group 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Integrated Waste Solutions Group Holdings Ltd stock?

The intrinsic value of one Integrated Waste Solutions Group Holdings Ltd stock under the Base Case scenario is 0.02 HKD.

Is Integrated Waste Solutions Group Holdings Ltd stock undervalued or overvalued?

Compared to the current market price of 0.019 HKD, Integrated Waste Solutions Group Holdings Ltd is Undervalued by 3%.

Back to Top