
Color Star Technology Co Ltd
NASDAQ:ADD

Intrinsic Value
The intrinsic value of one
ADD
stock under the Base Case scenario is
0.693
USD.
Compared to the current market price of 0.907 USD,
Color Star Technology Co Ltd
is
Overvalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Color Star Technology Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Color Star Technology Co Ltd
Balance Sheet Decomposition
Color Star Technology Co Ltd
Current Assets | 10.5m |
Cash & Short-Term Investments | 20.2k |
Receivables | 1.6m |
Other Current Assets | 8.8m |
Non-Current Assets | 17.1m |
PP&E | 112.5k |
Intangibles | 17m |
Free Cash Flow Analysis
Color Star Technology Co Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Color Star Technology Co Ltd
Revenue
|
2.8m
USD
|
Cost of Revenue
|
-2m
USD
|
Gross Profit
|
837k
USD
|
Operating Expenses
|
-27.8m
USD
|
Operating Income
|
-27m
USD
|
Other Expenses
|
143.3k
USD
|
Net Income
|
-26.9m
USD
|
ADD Profitability Score
Profitability Due Diligence
Color Star Technology Co Ltd's profitability score is 13/100. The higher the profitability score, the more profitable the company is.

Score
Color Star Technology Co Ltd's profitability score is 13/100. The higher the profitability score, the more profitable the company is.
ADD Solvency Score
Solvency Due Diligence
Color Star Technology Co Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Score
Color Star Technology Co Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ADD Price Targets Summary
Color Star Technology Co Ltd
Dividends
Current shareholder yield for ADD 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
ADD
stock under the Base Case scenario is
0.693
USD.
Compared to the current market price of 0.907 USD,
Color Star Technology Co Ltd
is
Overvalued by 24%.