GDS Holdings Ltd
HKEX:9698

Watchlist Manager
GDS Holdings Ltd Logo
GDS Holdings Ltd
HKEX:9698
Watchlist
Price: 33.28 HKD 0.67% Market Closed
Market Cap: 50.7B HKD

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:

Intrinsic Value
30.29 HKD
Overvaluation 9%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
GDS Holdings Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about GDS 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 GDS Holdings Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for GDS Holdings Ltd.

Explain Valuation
Compare GDS Holdings Ltd to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about GDS Holdings Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
GDS Holdings Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Exceptional Net Margin
ROE is Increasing
Positive ROE
Net Margin is Increasing
50/100
Profitability
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.

Short-Term Solvency
Long-Term Solvency
Average D/E
Positive Net Debt
32/100
Solvency
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

Wall Street analysts forecast GDS Holdings Ltd stock price to rise over the next 12 months.

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.

Lowest
Price Target
29.18 HKD
12% Downside
Average
Price Target
44.59 HKD
34% Upside
Highest
Price Target
55.44 HKD
67% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

GDS Holdings Ltd
does not pay dividends
Shareholder Yield

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?

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

News

Other Videos
What is the Intrinsic Value of one GDS Holdings Ltd stock?

The intrinsic value of one GDS Holdings Ltd stock under the Base Case scenario is 30.29 HKD.

Is GDS Holdings Ltd stock undervalued or overvalued?

Compared to the current market price of 33.28 HKD, GDS Holdings Ltd is Overvalued by 9%.

Back to Top