Hangzhou Raycloud Technology Co Ltd
SSE:688365

Watchlist Manager
Hangzhou Raycloud Technology Co Ltd Logo
Hangzhou Raycloud Technology Co Ltd
SSE:688365
Watchlist
Price: 15.53 CNY 1.04% Market Closed
Market Cap: 6.6B CNY

Intrinsic Value

The intrinsic value of one Hangzhou Raycloud Technology Co Ltd stock under the Base Case scenario is 6.61 CNY. Compared to the current market price of 15.53 CNY, Hangzhou Raycloud Technology Co Ltd is Overvalued by 57%.

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

Intrinsic Value
6.61 CNY
Overvaluation 57%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Hangzhou Raycloud Technology Co Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about Hangzhou Raycloud Technology 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 Hangzhou Raycloud Technology Co Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Hangzhou Raycloud Technology Co Ltd.

Explain Valuation
Compare Hangzhou Raycloud Technology Co Ltd to

Fundamental Analysis

Hangzhou Raycloud Technology Co Ltd
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Hangzhou Raycloud Technology Co Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Hangzhou Raycloud Technology Co Ltd

Current Assets 489m
Receivables 90m
Other Current Assets 399m
Non-Current Assets 1.2B
Long-Term Investments 561m
PP&E 243m
Intangibles 330m
Other Non-Current Assets 55m
Current Liabilities 574m
Accounts Payable 60m
Accrued Liabilities 34m
Short-Term Debt 187m
Other Current Liabilities 293m
Non-Current Liabilities 159m
Long-Term Debt 20m
Other Non-Current Liabilities 139m
Efficiency

Free Cash Flow Analysis
Hangzhou Raycloud Technology Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Hangzhou Raycloud Technology Co Ltd

Revenue
480.9m CNY
Cost of Revenue
-164.4m CNY
Gross Profit
316.5m CNY
Operating Expenses
-384.2m CNY
Operating Income
-67.7m CNY
Other Expenses
-12.5m CNY
Net Income
-80.2m CNY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Hangzhou Raycloud Technology Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
ROIC is Increasing
Strong 3Y Average Gross Margin
Operating Margin is Increasing
35/100
Profitability
Score

Hangzhou Raycloud Technology Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Hangzhou Raycloud Technology Co Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
64/100
Solvency
Score

Hangzhou Raycloud Technology Co Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Hangzhou Raycloud Technology Co Ltd

Wall Street analysts forecast Hangzhou Raycloud Technology Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Hangzhou Raycloud Technology Co Ltd is 20.4 CNY with a low forecast of 20.2 CNY and a high forecast of 21 CNY.

Lowest
Price Target
20.2 CNY
30% Upside
Average
Price Target
20.4 CNY
31% Upside
Highest
Price Target
21 CNY
35% 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 Hangzhou Raycloud 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?

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 Hangzhou Raycloud Technology Co Ltd stock?

The intrinsic value of one Hangzhou Raycloud Technology Co Ltd stock under the Base Case scenario is 6.61 CNY.

Is Hangzhou Raycloud Technology Co Ltd stock undervalued or overvalued?

Compared to the current market price of 15.53 CNY, Hangzhou Raycloud Technology Co Ltd is Overvalued by 57%.

Back to Top