
Cheetah Mobile Inc
NYSE:CMCM

Intrinsic Value
The intrinsic value of one
CMCM
stock under the Base Case scenario is
2.95
USD.
Compared to the current market price of 4.57 USD,
Cheetah Mobile Inc
is
Overvalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cheetah Mobile Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Cheetah Mobile Inc
Balance Sheet Decomposition
Cheetah Mobile Inc
Current Assets | 3.8B |
Cash & Short-Term Investments | 1.8B |
Receivables | 580.6m |
Other Current Assets | 1.4B |
Non-Current Assets | 1.7B |
Long-Term Investments | 817.3m |
PP&E | 77.9m |
Intangibles | 614.8m |
Other Non-Current Assets | 214.6m |
Free Cash Flow Analysis
Cheetah Mobile Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Cheetah Mobile Inc
Revenue
|
806.9m
CNY
|
Cost of Revenue
|
-261.7m
CNY
|
Gross Profit
|
545.2m
CNY
|
Operating Expenses
|
-829.6m
CNY
|
Operating Income
|
-284.4m
CNY
|
Other Expenses
|
-341m
CNY
|
Net Income
|
-625.4m
CNY
|
CMCM Profitability Score
Profitability Due Diligence
Cheetah Mobile Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Score
Cheetah Mobile Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
CMCM Solvency Score
Solvency Due Diligence
Cheetah Mobile Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Score
Cheetah Mobile Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CMCM Price Targets Summary
Cheetah Mobile Inc
Dividends
Current shareholder yield for CMCM 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
CMCM
stock under the Base Case scenario is
2.95
USD.
Compared to the current market price of 4.57 USD,
Cheetah Mobile Inc
is
Overvalued by 36%.