KBC Corporation Ltd
SSE:688598
Intrinsic Value
The intrinsic value of one KBC Corporation Ltd stock under the Base Case scenario is 11.54 CNY. Compared to the current market price of 25.09 CNY, KBC Corporation Ltd is Overvalued by 54%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
KBC Corporation Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
KBC Corporation Ltd
Balance Sheet Decomposition
KBC Corporation Ltd
Current Assets | 2.4B |
Cash & Short-Term Investments | 1.5B |
Receivables | 611.6m |
Other Current Assets | 314.8m |
Non-Current Assets | 3.8B |
Long-Term Investments | 94.9m |
PP&E | 3.4B |
Intangibles | 237.4m |
Other Non-Current Assets | 64.5m |
Free Cash Flow Analysis
KBC Corporation Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
KBC Corporation Ltd
Revenue
|
494.5m
CNY
|
Cost of Revenue
|
-621.8m
CNY
|
Gross Profit
|
-127.4m
CNY
|
Operating Expenses
|
-750.4m
CNY
|
Operating Income
|
-877.8m
CNY
|
Other Expenses
|
32m
CNY
|
Net Income
|
-845.8m
CNY
|
Profitability Score
Profitability Due Diligence
KBC Corporation Ltd's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Score
KBC Corporation Ltd's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
KBC Corporation Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
KBC Corporation Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
KBC Corporation Ltd
According to Wall Street analysts, the average 1-year price target for KBC Corporation Ltd is 26.21 CNY with a low forecast of 20.2 CNY and a high forecast of 30.56 CNY.
Dividends
Current shareholder yield for KBC Corporation 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 KBC Corporation Ltd stock under the Base Case scenario is 11.54 CNY.
Compared to the current market price of 25.09 CNY, KBC Corporation Ltd is Overvalued by 54%.