
Semiconductor Manufacturing International Corp
HKEX:981

Intrinsic Value
The intrinsic value of one
Semiconductor Manufacturing International Corp
stock under the Base Case scenario is
26.92
HKD.
Compared to the current market price of 44.85 HKD,
Semiconductor Manufacturing International Corp
is
Overvalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Semiconductor Manufacturing International Corp
Fundamental Analysis



Revenue & Expenses Breakdown
Semiconductor Manufacturing International Corp
Balance Sheet Decomposition
Semiconductor Manufacturing International Corp
Current Assets | 12.8B |
Cash & Short-Term Investments | 8.5B |
Receivables | 1.1B |
Other Current Assets | 3.1B |
Non-Current Assets | 35.1B |
Long-Term Investments | 5.5B |
PP&E | 29.2B |
Intangibles | 21.9m |
Other Non-Current Assets | 405.1m |
Free Cash Flow Analysis
Semiconductor Manufacturing International Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Semiconductor Manufacturing International Corp
Revenue
|
8.5B
USD
|
Cost of Revenue
|
-6.8B
USD
|
Gross Profit
|
1.7B
USD
|
Operating Expenses
|
-933.7m
USD
|
Operating Income
|
780.4m
USD
|
Other Expenses
|
-171.4m
USD
|
Net Income
|
609m
USD
|
Profitability Score
Profitability Due Diligence
Semiconductor Manufacturing International Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
Semiconductor Manufacturing International Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Semiconductor Manufacturing International Corp's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Score
Semiconductor Manufacturing International Corp's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Semiconductor Manufacturing International Corp
According to Wall Street analysts, the average 1-year price target for
Semiconductor Manufacturing International Corp
is 46.95 HKD
with a low forecast of 23.23 HKD and a high forecast of 66.89 HKD.
Dividends
Current shareholder yield for Semiconductor Manufacturing International Corp 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
Semiconductor Manufacturing International Corp
stock under the Base Case scenario is
26.92
HKD.
Compared to the current market price of 44.85 HKD,
Semiconductor Manufacturing International Corp
is
Overvalued by 40%.