China Molybdenum Co Ltd
OTC:CMCLF
Intrinsic Value
The intrinsic value of one CMCLF stock under the Base Case scenario is 1.7 USD. Compared to the current market price of 0.83 USD, China Molybdenum Co Ltd is Undervalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
China Molybdenum Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
China Molybdenum Co Ltd
Balance Sheet Decomposition
China Molybdenum Co Ltd
Current Assets | 79.2B |
Cash & Short-Term Investments | 29.3B |
Receivables | 13.1B |
Other Current Assets | 36.8B |
Non-Current Assets | 91.1B |
Long-Term Investments | 7.7B |
PP&E | 50.2B |
Intangibles | 22.1B |
Other Non-Current Assets | 11.1B |
Free Cash Flow Analysis
China Molybdenum Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
China Molybdenum Co Ltd
Revenue
|
212.9B
CNY
|
Cost of Revenue
|
-177.5B
CNY
|
Gross Profit
|
35.4B
CNY
|
Operating Expenses
|
-2.4B
CNY
|
Operating Income
|
33B
CNY
|
Other Expenses
|
-17.7B
CNY
|
Net Income
|
15.4B
CNY
|
CMCLF Profitability Score
Profitability Due Diligence
China Molybdenum Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
China Molybdenum Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
CMCLF Solvency Score
Solvency Due Diligence
China Molybdenum Co Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Score
China Molybdenum Co Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CMCLF Price Targets Summary
China Molybdenum Co Ltd
According to Wall Street analysts, the average 1-year price target for CMCLF is 1.13 USD with a low forecast of 0.92 USD and a high forecast of 1.44 USD.
Dividends
Current shareholder yield for CMCLF 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 CMCLF stock under the Base Case scenario is 1.7 USD.
Compared to the current market price of 0.83 USD, China Molybdenum Co Ltd is Undervalued by 51%.