
China International Capital Corp Ltd
SSE:601995

Intrinsic Value
The intrinsic value of one
China International Capital Corp Ltd
stock under the Base Case scenario is
47.54
CNY.
Compared to the current market price of 33.9 CNY,
China International Capital Corp Ltd
is
Undervalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
China International Capital Corp Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
China International Capital Corp Ltd
Balance Sheet Decomposition
China International Capital Corp Ltd
Current Assets | 167.7B |
Cash & Short-Term Investments | 126.8B |
Receivables | 40.8B |
Other Current Assets | 103.7m |
Non-Current Assets | 507B |
Long-Term Investments | 439B |
PP&E | 6.1B |
Intangibles | 3.7B |
Other Non-Current Assets | 58.2B |
Free Cash Flow Analysis
China International Capital Corp Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
China International Capital Corp Ltd
Revenue
|
23.2B
CNY
|
Operating Expenses
|
-15.3B
CNY
|
Operating Income
|
7.9B
CNY
|
Other Expenses
|
-2.1B
CNY
|
Net Income
|
5.8B
CNY
|
Profitability Score
Profitability Due Diligence
China International Capital Corp Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
China International Capital Corp Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China International Capital Corp Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Score
China International Capital Corp Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China International Capital Corp Ltd
According to Wall Street analysts, the average 1-year price target for
China International Capital Corp Ltd
is 41 CNY
with a low forecast of 32.38 CNY and a high forecast of 49.14 CNY.
Dividends
Current shareholder yield for China International Capital Corp 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
China International Capital Corp Ltd
stock under the Base Case scenario is
47.54
CNY.
Compared to the current market price of 33.9 CNY,
China International Capital Corp Ltd
is
Undervalued by 29%.