G

Guangzhou Baiyun International Airport Co Ltd
SSE:600004

Watchlist Manager
Guangzhou Baiyun International Airport Co Ltd
SSE:600004
Watchlist
Price: 9.46 CNY 0.11% Market Closed
Market Cap: 22.4B CNY

Intrinsic Value

The intrinsic value of one Guangzhou Baiyun International Airport Co Ltd stock under the Base Case scenario is 12.1 CNY. Compared to the current market price of 9.46 CNY, Guangzhou Baiyun International Airport Co Ltd is Undervalued by 22%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
12.1 CNY
Undervaluation 22%
Intrinsic Value
Price
G
Worst Case
Base Case
Best Case

Valuation History
Guangzhou Baiyun International Airport Co Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about Guangzhou Baiyun International Airport Co Ltd?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Guangzhou Baiyun International Airport Co Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Guangzhou Baiyun International Airport Co Ltd.

Explain Valuation
Compare Guangzhou Baiyun International Airport Co Ltd to

Fundamental Analysis

Guangzhou Baiyun International Airport Co Ltd
SSE:600004
CN
Transportation Infrastructure
Market Cap
22.4B CNY
IPO
Apr 28, 2003
CN
Transportation Infrastructure
Market Cap
22.4B CNY
IPO
Apr 28, 2003
Price
¥
¥
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Guangzhou Baiyun International Airport Co Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Guangzhou Baiyun International Airport Co Ltd

Current Assets 8.1B
Receivables 1.2B
Other Current Assets 6.8B
Non-Current Assets 19.8B
Long-Term Investments 996m
PP&E 18.1B
Intangibles 177m
Other Non-Current Assets 532m
Current Liabilities 6.5B
Accounts Payable 896m
Accrued Liabilities 446m
Other Current Liabilities 5.2B
Non-Current Liabilities 2.3B
Long-Term Debt 1.9B
Other Non-Current Liabilities 429m
Efficiency

Free Cash Flow Analysis
Guangzhou Baiyun International Airport Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Guangzhou Baiyun International Airport Co Ltd

Revenue
7.8B CNY
Cost of Revenue
-5.8B CNY
Gross Profit
2B CNY
Operating Expenses
-478.7m CNY
Operating Income
1.6B CNY
Other Expenses
-206.9m CNY
Net Income
1.4B CNY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Guangzhou Baiyun International Airport Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
ROE is Increasing
Operating Margin is Increasing
Healthy Operating Margin
50/100
Profitability
Score

Guangzhou Baiyun International Airport Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Guangzhou Baiyun International Airport Co Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
61/100
Solvency
Score

Guangzhou Baiyun International Airport Co Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Guangzhou Baiyun International Airport Co Ltd

Wall Street analysts forecast Guangzhou Baiyun International Airport Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Guangzhou Baiyun International Airport Co Ltd is 10.64 CNY with a low forecast of 8.69 CNY and a high forecast of 13.65 CNY.

Lowest
Price Target
8.69 CNY
8% Downside
Average
Price Target
10.64 CNY
12% Upside
Highest
Price Target
13.65 CNY
44% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Guangzhou Baiyun International Airport Co Ltd 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Guangzhou Baiyun International Airport Co Ltd stock?

The intrinsic value of one Guangzhou Baiyun International Airport Co Ltd stock under the Base Case scenario is 12.1 CNY.

Is Guangzhou Baiyun International Airport Co Ltd stock undervalued or overvalued?

Compared to the current market price of 9.46 CNY, Guangzhou Baiyun International Airport Co Ltd is Undervalued by 22%.

Back to Top