
Douyu International Holdings Ltd
NASDAQ:DOYU

Intrinsic Value
The intrinsic value of one
DOYU
stock under the Base Case scenario is
4.49
USD.
Compared to the current market price of 7.87 USD,
Douyu International Holdings Ltd
is
Overvalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Douyu International Holdings Ltd
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Douyu International Holdings Ltd
Balance Sheet Decomposition
Douyu International Holdings Ltd
Current Assets | 2.3B |
Receivables | 111m |
Other Current Assets | 2.2B |
Non-Current Assets | 899m |
Long-Term Investments | 738m |
PP&E | 19m |
Intangibles | 53m |
Other Non-Current Assets | 89m |
Free Cash Flow Analysis
Douyu International Holdings Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Douyu International Holdings Ltd
Revenue
|
4.2B
CNY
|
Cost of Revenue
|
-3.9B
CNY
|
Gross Profit
|
328m
CNY
|
Operating Expenses
|
-761m
CNY
|
Operating Income
|
-433m
CNY
|
Other Expenses
|
134.4m
CNY
|
Net Income
|
-298.6m
CNY
|
DOYU Profitability Score
Profitability Due Diligence
Douyu International Holdings Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

Score
Douyu International Holdings Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.
DOYU Solvency Score
Solvency Due Diligence
Douyu International Holdings Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Score
Douyu International Holdings Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DOYU Price Targets Summary
Douyu International Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
DOYU
is 7.45 USD
with a low forecast of 7.07 USD and a high forecast of 8.09 USD.
Dividends
Current shareholder yield for DOYU 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
DOYU
stock under the Base Case scenario is
4.49
USD.
Compared to the current market price of 7.87 USD,
Douyu International Holdings Ltd
is
Overvalued by 43%.