
Tencent Music Entertainment Group
NYSE:TME

Intrinsic Value
The intrinsic value of one
TME
stock under the Base Case scenario is
13.6
USD.
Compared to the current market price of 19.33 USD,
Tencent Music Entertainment Group
is
Overvalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Tencent Music Entertainment Group
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Tencent Music Entertainment Group
Balance Sheet Decomposition
Tencent Music Entertainment Group
Current Assets | 34.5B |
Cash & Short-Term Investments | 27.2B |
Receivables | 3.5B |
Other Current Assets | 3.8B |
Non-Current Assets | 55.9B |
Long-Term Investments | 19.5B |
PP&E | 3.5B |
Intangibles | 21.7B |
Other Non-Current Assets | 11.3B |
Free Cash Flow Analysis
Tencent Music Entertainment Group
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Tencent Music Entertainment Group
Revenue
|
29B
CNY
|
Cost of Revenue
|
-16.5B
CNY
|
Gross Profit
|
12.5B
CNY
|
Operating Expenses
|
-4.7B
CNY
|
Operating Income
|
7.8B
CNY
|
Other Expenses
|
1.7B
CNY
|
Net Income
|
9.5B
CNY
|
TME Profitability Score
Profitability Due Diligence
Tencent Music Entertainment Group's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Tencent Music Entertainment Group's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
TME Solvency Score
Solvency Due Diligence
Tencent Music Entertainment Group's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Score
Tencent Music Entertainment Group's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TME Price Targets Summary
Tencent Music Entertainment Group
According to Wall Street analysts, the average 1-year price target for
TME
is 18.68 USD
with a low forecast of 12.12 USD and a high forecast of 27.51 USD.
Dividends
Current shareholder yield for TME 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
TME
stock under the Base Case scenario is
13.6
USD.
Compared to the current market price of 19.33 USD,
Tencent Music Entertainment Group
is
Overvalued by 30%.