
City Developments Ltd
SGX:C09

Intrinsic Value
The intrinsic value of one
C09
stock under the Base Case scenario is
15.09
SGD.
Compared to the current market price of 4.77 SGD,
City Developments Ltd
is
Undervalued by 68%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
City Developments Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
City Developments Ltd
Balance Sheet Decomposition
City Developments Ltd
Current Assets | 10B |
Cash & Short-Term Investments | 3.1B |
Receivables | 1.7B |
Other Current Assets | 5.2B |
Non-Current Assets | 15.6B |
Long-Term Investments | 9.9B |
PP&E | 4.7B |
Intangibles | 2.1m |
Other Non-Current Assets | 1B |
Free Cash Flow Analysis
City Developments Ltd
SGD | |
Free Cash Flow | SGD |
Earnings Waterfall
City Developments Ltd
Revenue
|
3.3B
SGD
|
Cost of Revenue
|
-1.8B
SGD
|
Gross Profit
|
1.5B
SGD
|
Operating Expenses
|
-903.1m
SGD
|
Operating Income
|
558.8m
SGD
|
Other Expenses
|
-368m
SGD
|
Net Income
|
190.8m
SGD
|
C09 Profitability Score
Profitability Due Diligence
City Developments Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
City Developments Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
C09 Solvency Score
Solvency Due Diligence
City Developments Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Score
City Developments Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
C09 Price Targets Summary
City Developments Ltd
According to Wall Street analysts, the average 1-year price target for
C09
is 6.2 SGD
with a low forecast of 4.65 SGD and a high forecast of 9.99 SGD.
Dividends
Current shareholder yield for C09 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
C09
stock under the Base Case scenario is
15.09
SGD.
Compared to the current market price of 4.77 SGD,
City Developments Ltd
is
Undervalued by 68%.