Gd Power Development Co Ltd
SSE:600795
Intrinsic Value
The intrinsic value of one Gd Power Development Co Ltd stock under the Base Case scenario is 15.79 CNY. Compared to the current market price of 4.61 CNY, Gd Power Development Co Ltd is Undervalued by 71%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Gd Power Development Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Gd Power Development Co Ltd
Balance Sheet Decomposition
Gd Power Development Co Ltd
Current Assets | 62.8B |
Cash & Short-Term Investments | 13.8B |
Receivables | 37.8B |
Other Current Assets | 11.2B |
Non-Current Assets | 431.1B |
Long-Term Investments | 18.9B |
PP&E | 397.9B |
Intangibles | 8.5B |
Other Non-Current Assets | 5.8B |
Free Cash Flow Analysis
Gd Power Development Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Gd Power Development Co Ltd
Revenue
|
173.4B
CNY
|
Cost of Revenue
|
-150.3B
CNY
|
Gross Profit
|
23.1B
CNY
|
Operating Expenses
|
-4.3B
CNY
|
Operating Income
|
18.8B
CNY
|
Other Expenses
|
-8.9B
CNY
|
Net Income
|
9.9B
CNY
|
Profitability Score
Profitability Due Diligence
Gd Power Development Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Gd Power Development Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Gd Power Development Co Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Score
Gd Power Development Co Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Gd Power Development Co Ltd
According to Wall Street analysts, the average 1-year price target for Gd Power Development Co Ltd is 6.08 CNY with a low forecast of 5.59 CNY and a high forecast of 6.71 CNY.
Dividends
Current shareholder yield for Gd Power Development 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?
The intrinsic value of one Gd Power Development Co Ltd stock under the Base Case scenario is 15.79 CNY.
Compared to the current market price of 4.61 CNY, Gd Power Development Co Ltd is Undervalued by 71%.