GDS Holdings Ltd
HKEX:9698
Intrinsic Value
The intrinsic value of one
GDS Holdings Ltd
stock under the Base Case scenario is
30.29
HKD.
Compared to the current market price of 33.28 HKD,
GDS Holdings Ltd
is
Overvalued by 9%.
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 GDS Holdings Ltd.
Fundamental Analysis
Revenue & Expenses Breakdown
GDS Holdings Ltd
Balance Sheet Decomposition
GDS Holdings Ltd
| Current Assets | 17.3B |
| Cash & Short-Term Investments | 13.4B |
| Receivables | 3.1B |
| Other Current Assets | 694.7m |
| Non-Current Assets | 61.3B |
| Long-Term Investments | 8.3B |
| PP&E | 44.3B |
| Intangibles | 5.6B |
| Other Non-Current Assets | 3.1B |
Free Cash Flow Analysis
GDS Holdings Ltd
| CNY | |
| Free Cash Flow | CNY |
Earnings Waterfall
GDS Holdings Ltd
|
Revenue
|
10.4B
CNY
|
|
Cost of Revenue
|
-8.1B
CNY
|
|
Gross Profit
|
2.3B
CNY
|
|
Operating Expenses
|
-888.1m
CNY
|
|
Operating Income
|
1.4B
CNY
|
|
Other Expenses
|
4.1B
CNY
|
|
Net Income
|
5.6B
CNY
|
Profitability Score
Profitability Due Diligence
GDS Holdings Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
GDS Holdings Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
GDS Holdings Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Score
GDS Holdings Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
GDS Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
GDS Holdings Ltd
is 44.59 HKD
with a low forecast of 29.18 HKD and a high forecast of 55.44 HKD.
Dividends
Current shareholder yield for
GDS 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
GDS Holdings Ltd
stock under the Base Case scenario is
30.29
HKD.
Compared to the current market price of 33.28 HKD,
GDS Holdings Ltd
is
Overvalued by 9%.