
Kuke Music Holding Ltd
NYSE:KUKE

Intrinsic Value
The intrinsic value of one
KUKE
stock under the Base Case scenario is
10.31
USD.
Compared to the current market price of 3.32 USD,
Kuke Music Holding Ltd
is
Undervalued by 68%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kuke Music Holding Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Kuke Music Holding Ltd
Balance Sheet Decomposition
Kuke Music Holding Ltd
Current Assets | 97m |
Cash & Short-Term Investments | 1.8m |
Receivables | 60m |
Other Current Assets | 35.2m |
Non-Current Assets | 168m |
PP&E | 3.6m |
Intangibles | 156.8m |
Other Non-Current Assets | 7.7m |
Free Cash Flow Analysis
Kuke Music Holding Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Kuke Music Holding Ltd
Revenue
|
161.1m
CNY
|
Cost of Revenue
|
-68.2m
CNY
|
Gross Profit
|
92.9m
CNY
|
Operating Expenses
|
-122.9m
CNY
|
Operating Income
|
-30m
CNY
|
Other Expenses
|
-5m
CNY
|
Net Income
|
-35m
CNY
|
KUKE Profitability Score
Profitability Due Diligence
Kuke Music Holding Ltd's profitability score is 18/100. The higher the profitability score, the more profitable the company is.

Score
Kuke Music Holding Ltd's profitability score is 18/100. The higher the profitability score, the more profitable the company is.
KUKE Solvency Score
Solvency Due Diligence
Kuke Music Holding Ltd's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Score
Kuke Music Holding Ltd's solvency score is 25/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KUKE Price Targets Summary
Kuke Music Holding Ltd
Dividends
Current shareholder yield for KUKE 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
KUKE
stock under the Base Case scenario is
10.31
USD.
Compared to the current market price of 3.32 USD,
Kuke Music Holding Ltd
is
Undervalued by 68%.