Aofu Environmental Technology Co Ltd
SSE:688021
Intrinsic Value
The intrinsic value of one
Aofu Environmental Technology Co Ltd
stock under the Base Case scenario is
17.23
CNY.
Compared to the current market price of 20.87 CNY,
Aofu Environmental Technology Co Ltd
is
Overvalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.
Let our AI break down the key assumptions behind the intrinsic value calculation for Aofu Environmental Technology Co Ltd.
Fundamental Analysis
Revenue & Expenses Breakdown
Aofu Environmental Technology Co Ltd
Balance Sheet Decomposition
Aofu Environmental Technology Co Ltd
| Current Assets | 458.3m |
| Cash & Short-Term Investments | 52.5m |
| Receivables | 185.6m |
| Other Current Assets | 220.3m |
| Non-Current Assets | 715.3m |
| Long-Term Investments | 10.8m |
| PP&E | 624.2m |
| Intangibles | 55.8m |
| Other Non-Current Assets | 24.5m |
Free Cash Flow Analysis
Aofu Environmental Technology Co Ltd
| CNY | |
| Free Cash Flow | CNY |
Earnings Waterfall
Aofu Environmental Technology Co Ltd
|
Revenue
|
351.5m
CNY
|
|
Cost of Revenue
|
-287m
CNY
|
|
Gross Profit
|
64.4m
CNY
|
|
Operating Expenses
|
-78.2m
CNY
|
|
Operating Income
|
-13.7m
CNY
|
|
Other Expenses
|
-2.5m
CNY
|
|
Net Income
|
-16.2m
CNY
|
Profitability Score
Profitability Due Diligence
Aofu Environmental Technology Co Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
Score
Aofu Environmental Technology Co Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Aofu Environmental Technology Co Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Score
Aofu Environmental Technology Co Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Aofu Environmental Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for
Aofu Environmental Technology Co Ltd
is 21.42 CNY
with a low forecast of 21.21 CNY and a high forecast of 22.05 CNY.
Dividends
Current shareholder yield for
Aofu Environmental Technology 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
Aofu Environmental Technology Co Ltd
stock under the Base Case scenario is
17.23
CNY.
Compared to the current market price of 20.87 CNY,
Aofu Environmental Technology Co Ltd
is
Overvalued by 17%.