
VNET Group Inc
NASDAQ:VNET

Intrinsic Value
The intrinsic value of one
VNET
stock under the Base Case scenario is
12.67
USD.
Compared to the current market price of 6.04 USD,
VNET Group Inc
is
Undervalued by 52%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
VNET Group Inc
Fundamental Analysis


Revenue & Expenses Breakdown
VNET Group Inc
Balance Sheet Decomposition
VNET Group Inc
Current Assets | 6.8B |
Cash & Short-Term Investments | 1.5B |
Receivables | 2B |
Other Current Assets | 3.3B |
Non-Current Assets | 25.5B |
Long-Term Investments | 794.7m |
PP&E | 21.8B |
Intangibles | 1.4B |
Other Non-Current Assets | 1.5B |
Free Cash Flow Analysis
VNET Group Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
VNET Group Inc
Revenue
|
8.3B
CNY
|
Cost of Revenue
|
-6.4B
CNY
|
Gross Profit
|
1.8B
CNY
|
Operating Expenses
|
-1.2B
CNY
|
Operating Income
|
669.4m
CNY
|
Other Expenses
|
-486.2m
CNY
|
Net Income
|
183.2m
CNY
|
VNET Profitability Score
Profitability Due Diligence
VNET Group Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Score
VNET Group Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
VNET Solvency Score
Solvency Due Diligence
VNET Group Inc's solvency score is 20/100. The higher the solvency score, the more solvent the company is.

Score
VNET Group Inc's solvency score is 20/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VNET Price Targets Summary
VNET Group Inc
According to Wall Street analysts, the average 1-year price target for
VNET
is 16.24 USD
with a low forecast of 10.1 USD and a high forecast of 24.15 USD.
Dividends
Current shareholder yield for VNET 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
VNET
stock under the Base Case scenario is
12.67
USD.
Compared to the current market price of 6.04 USD,
VNET Group Inc
is
Undervalued by 52%.