
The9 Ltd
NASDAQ:NCTY

Intrinsic Value
The intrinsic value of one
NCTY
stock under the Base Case scenario is
6.11
USD.
Compared to the current market price of 11.51 USD,
The9 Ltd
is
Overvalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
The9 Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
The9 Ltd
Balance Sheet Decomposition
The9 Ltd
Current Assets | 244m |
Receivables | 7.7m |
Other Current Assets | 236.3m |
Non-Current Assets | 393m |
Long-Term Investments | 297m |
PP&E | 21m |
Intangibles | 9m |
Other Non-Current Assets | 66m |
Free Cash Flow Analysis
The9 Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
The9 Ltd
Revenue
|
112m
CNY
|
Cost of Revenue
|
-113m
CNY
|
Gross Profit
|
-1m
CNY
|
Operating Expenses
|
-51m
CNY
|
Operating Income
|
-52m
CNY
|
Other Expenses
|
-21m
CNY
|
Net Income
|
-73m
CNY
|
NCTY Profitability Score
Profitability Due Diligence
The9 Ltd's profitability score is 18/100. The higher the profitability score, the more profitable the company is.

Score
The9 Ltd's profitability score is 18/100. The higher the profitability score, the more profitable the company is.
NCTY Solvency Score
Solvency Due Diligence
The9 Ltd's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Score
The9 Ltd's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NCTY Price Targets Summary
The9 Ltd
Dividends
Current shareholder yield for NCTY 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
NCTY
stock under the Base Case scenario is
6.11
USD.
Compared to the current market price of 11.51 USD,
The9 Ltd
is
Overvalued by 47%.