
Huazhu Group Ltd
NASDAQ:HTHT

Intrinsic Value
The intrinsic value of one
HTHT
stock under the Base Case scenario is
46.77
USD.
Compared to the current market price of 33.05 USD,
Huazhu Group Ltd
is
Undervalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Huazhu Group Ltd
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Huazhu Group Ltd
Balance Sheet Decomposition
Huazhu Group Ltd
Current Assets | 13.1B |
Cash & Short-Term Investments | 10.9B |
Receivables | 1.3B |
Other Current Assets | 932m |
Non-Current Assets | 48.5B |
Long-Term Investments | 2.3B |
PP&E | 32.8B |
Intangibles | 10.3B |
Other Non-Current Assets | 3B |
Free Cash Flow Analysis
Huazhu Group Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Huazhu Group Ltd
Revenue
|
24B
CNY
|
Cost of Revenue
|
-8B
CNY
|
Gross Profit
|
16B
CNY
|
Operating Expenses
|
-10.8B
CNY
|
Operating Income
|
5.3B
CNY
|
Other Expenses
|
-2B
CNY
|
Net Income
|
3.3B
CNY
|
HTHT Profitability Score
Profitability Due Diligence
Huazhu Group Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Huazhu Group Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
HTHT Solvency Score
Solvency Due Diligence
Huazhu Group Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Score
Huazhu Group Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HTHT Price Targets Summary
Huazhu Group Ltd
According to Wall Street analysts, the average 1-year price target for
HTHT
is 34.23 USD
with a low forecast of 32.91 USD and a high forecast of 36.38 USD.
Dividends
Current shareholder yield for Huazhu Group 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
HTHT
stock under the Base Case scenario is
46.77
USD.
Compared to the current market price of 33.05 USD,
Huazhu Group Ltd
is
Undervalued by 29%.