MicroAlgo Inc
NASDAQ:MLGO
Intrinsic Value
The intrinsic value of one MLGO stock under the Base Case scenario is 3.106 USD. Compared to the current market price of 0.6116 USD, MicroAlgo Inc is Undervalued by 80%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
MicroAlgo Inc
Fundamental Analysis

Revenue & Expenses Breakdown
MicroAlgo Inc
Balance Sheet Decomposition
MicroAlgo Inc
Current Assets | 1.3B |
Cash & Short-Term Investments | 1.2B |
Receivables | 26m |
Other Current Assets | 53.1m |
Non-Current Assets | 2.6m |
Long-Term Investments | 97.1k |
PP&E | 2m |
Other Non-Current Assets | 456.8k |
Free Cash Flow Analysis
MicroAlgo Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
MicroAlgo Inc
Revenue
|
541.5m
CNY
|
Cost of Revenue
|
-387.7m
CNY
|
Gross Profit
|
153.8m
CNY
|
Operating Expenses
|
-133.6m
CNY
|
Operating Income
|
20.1m
CNY
|
Other Expenses
|
18.5m
CNY
|
Net Income
|
38.6m
CNY
|
MLGO Profitability Score
Profitability Due Diligence
MicroAlgo Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Score
MicroAlgo Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
MLGO Solvency Score
Solvency Due Diligence
MicroAlgo Inc's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Score
MicroAlgo Inc's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MLGO Price Targets Summary
MicroAlgo Inc
Dividends
Current shareholder yield for MLGO 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 MLGO stock under the Base Case scenario is 3.106 USD.
Compared to the current market price of 0.6116 USD, MicroAlgo Inc is Undervalued by 80%.